{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Disclaimer","Model Outline","Assumptions","Inputs","Output","Tariff","Tax_Depn","RAB_Summary","RAB Scenarios","ICB_at_Jun_2014","ICB_at_2000","Vines","WestNet","Capex_to_Jun_2014","Capex_from_Jul_2014","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010 Jan-Jun","2011","2012","2013","2014","2014_Jul-Dec","2015_Jan-Jun","2015_Jul-Dec","2016","2017","2018","2019"],"not_rendered":{"charts":5,"images":1,"macros":1,"external_links":2,"defined_names":115,"comments":2,"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":"Disclaimer","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,"Mid West and South West Gas Distribution Systems - Tariff Model"]
[]
[]
[null,"Model Disclaimer"]

{"sheet":"Model Outline","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Mid West and South West Gas Distribution Systems - Tariff Model"]
[null,"Model Outline"]
[]
[]
[null,"Worksheet Name","Description"]
[]
[null,"Assumptions","Summary of key assumptions"]
[null,"Inputs","All model inputs"]
[null,"Output","Summary of outputs"]
[null,"Tariff","Calculation of Total Revenue and tariffs under  the following method:\n- assets at 30 June 2014 are inflated and depreciated under a current cost accouting method (CCA);\n- and additions are treated on a historical cost nominal method.\n"]
[null,"RAB_Summary","High level summary of Regulated Asset Base"]
[null,"RAB Scenarios","Summary of Regulated Asset Base by asset category. \nAlso includes RAB based on historic cost which is used to calculate the interest tax deduction to determine tax payable for Revenue Building Blocks (Total Revenue)"]
[null,"ICB_at Jun_2014","Summary of Capital Base at 30 Jun 2014.\n"]
[null,"ICB_at_2000","Calculations of depreciation and RAB on Initial Capital Base at 2000"]
[null,"Vines","Calculations of depreciation and RAB on Vines capex additions"]
[null,"WestNet","Calculations of depreciation and RAB on WestNet capex additions"]
[null,"Capex_to_ Jun_2014","Summary of RAB for all capex additions from 2000 to 30 Jun 2014 (in Jun 2014 $)"]
[null,"Capex_from_ Jul_2014","Summary of RAB for all capex additions form 1 Jul 2014 (in Jun 2014 $)"]
[null,"2000","Calculations of depreciation and RAB on capex additions in the 2000 calendar year"]
[null,"2001","Calculations of depreciation and RAB on capex additions in the 2001 calendar year"]
[null,"2002","Calculations of depreciation and RAB on capex additions in the 2002 calendar year"]
[null,"2003","Calculations of depreciation and RAB on capex additions in the 2003 calendar year"]
[null,"2004","Calculations of depreciation and RAB on capex additions in the 2004 calendar year"]
[null,"2005","Calculations of depreciation and RAB on capex additions in the 2005 calendar year"]
[null,"2006","Calculations of depreciation and RAB on capex additions in the 2006 calendar year"]
[null,"2007","Calculations of depreciation and RAB on capex additions in the 2007 calendar year"]
[null,"2008","Calculations of depreciation and RAB on capex additions in the 2008 calendar year"]
[null,"2009","Calculations of depreciation and RAB on capex additions in the 2009 calendar year"]
[null,"2010 Jan-Jun","Calculations of depreciation and RAB on capex additions in Jan to Jun 2010"]
[null,"2011","Calculations of depreciation and RAB on capex additions in 2010/11 financial year"]
[null,"2012","Calculations of depreciation and RAB on capex additions in 2011/12 financial year"]
[null,"2013","Calculations of depreciation and RAB on capex additions in 2012/13 financial year"]
[null,"2014","Calculations of depreciation and RAB on capex additions in 2013/14 financial year"]
[null,"2014_Jul-Dec","Calculations of depreciation and RAB on capex additions in Jul to Dec 2014"]
[null,"2015_Jan-Jun","Calculations of depreciation and RAB on capex additions in Jan to Jun 2015"]
[null,"2015_Jul-Dec","Calculations of depreciation and RAB on capex additions in Jul to Dec 2015"]
[null,"2016","Calculations of depreciation and RAB on capex additions in the 2016 calendar year"]
[null,"2017","Calculations of depreciation and RAB on capex additions in the 2017 calendar year"]
[null,"2018","Calculations of depreciation and RAB on capex additions in the 2018 calendar year"]
[null,"2019","Calculations of depreciation and RAB on capex additions in the 2019 calendar year"]

{"sheet":"Assumptions","index":2,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"Mid West and South West Gas Distribution Systems - Tariff Model"]
[null,"Key Assumptions"]
[]
[]
[null,"Opex and capex inputs are in nominal dollars have been converted to real dollars, where applicable, as if spent on the last day of the period to be consistent with the ERA cash flow assumption that all money is spent on the last day of the period."]
[]
[null,"Nominal After Tax Cost of Equity (EAn)",0.107]
[null,"Nominal Cost of Debt (DPn)",7.0900000000000005E-2]
[null,"Nominal After Tax WACC",8.5339999999999999E-2]
[null,"Nominal Risk Free Rate (Rfn) Based on 5 year Commonwealth bond rate current market",4.0599999999999997E-2]
[null,"Debt funded portion of asset base",0.6]
[null,"Equity funded portion of asset base",{"$f":"1-C11","v":0.4}]
[]
[null,"Inflation"]
[null,"Actual inflation to 31 December 2013."]
[null,"Annual inflation post December 2013",2.5000000000000001E-2,"pa"]
[]
[null,"Delivery point numbers based on actual data to December 2013 and Core Energy consultants forecast thereafter."]
[]
[null,"Volumes based on average consumption per delivery point per Core Energy consultants forecast for all tariff classes."]
[]
[null,"Tax depreciation assumes regulatory capital expenditure is grossed up for capital contributions.  Actual tax depreciation rates used.  Capital contributions are assumed to be taxable in the year received."]
[null,"Interest costs tax deduction is based on the regulated asset base calculated at historic cost."]
[]
[null,"Imputation (franking) credits are based on:",0.25,"of tax payable"]
[null,"The corporate tax is assumed to be:",0.3]
[]
[null,"Tariff path is assumed to be annual percentage change each year beginning on ","2015-01-01"]

{"sheet":"Inputs","index":3,"n_rows":1591,"n_cols":26,"rows_kept":1591,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan - Jun",null,null,null,null,"Jul - Dec","Jan - Jun","Jul - Dec"]
[null,"Mid West and South West Gas Distribution Systems",null,{"$f":"E2-1","v":1999},2000,{"$f":"E2+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,"2010/11","2011/12","2012/13","2013/14",{"$f":"YEAR(T4)","v":2014},{"$f":"YEAR(U4)","v":2015},2015,2016,2017,2018,2019]
[null,"Access Arrangement Revisions 2014",null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Period ending",null,{"$f":"C36","v":"1999-12-31"},{"$f":"EOMONTH(D4,$C$38)","v":"2000-12-31"},"2001-12-31","2002-12-31","2003-12-31","2004-12-31","2005-12-31","2006-12-31","2007-12-31","2008-12-31","2009-12-31",{"$f":"EOMONTH(N4,6)","v":"2010-06-30"},{"$f":"EOMONTH(O4,$C$38)","v":"2011-06-30"},{"$f":"EOMONTH(P4,$C$38)","v":"2012-06-30"},{"$f":"EOMONTH(Q4,$C$38)","v":"2013-06-30"},{"$f":"EOMONTH(R4,$C$38)","v":"2014-06-30"},{"$f":"EOMONTH(S4,6)","v":"2014-12-31"},{"$f":"EOMONTH(T4,6)","v":"2015-06-30"},{"$f":"EOMONTH(T4,$C$38)","v":"2015-12-31"},{"$f":"EOMONTH(V4,$C$38)","v":"2016-12-31"},"2017-12-31","2018-12-31","2019-12-31"]
[null,"Days in period",null,null,{"$f":"E4-D4","v":366},{"$f":"F4-E4","v":365},{"$f":"G4-F4","v":365},365,366,365,365,365,366,365,181,365,366,365,365,184,181,184,366,365,365,365]
[null,"Year fraction for depreciation",null,null,{"$f":"ROUND(E$5/$C$37,1)","v":1},1,1,1,1,1,1,1,1,1,0.5,1,1,1,1,0.5,0.5,0.5,1,1,1,1]
[null,"Access Arrangement ",null,null,"AA1",{"$f":"E7","v":"AA1"},{"$f":"F7","v":"AA1"},{"$f":"G7","v":"AA1"},{"$f":"H7","v":"AA1"},"AA2",{"$f":"J7","v":"AA2"},{"$f":"K7","v":"AA2"},{"$f":"L7","v":"AA2"},{"$f":"M7","v":"AA2"},"AA3",{"$f":"O7","v":"AA3"},{"$f":"P7","v":"AA3"},{"$f":"Q7","v":"AA3"},{"$f":"R7","v":"AA3"},"AA4",{"$f":"T7","v":"AA4"},"AA4","AA4","AA4","AA4","AA4"]
[]
[null,"Last User",null,"Allan Hudson"]
[null,"Last Saved",null,"2014-04-03T13:59:11"]
[null,"Last Updated",null,"2014-03-13"]
[]
[null,"Checks"]
[null,"Closing Assets Base - ICB",{"$f":"SUM(N14:Z14)","v":0},null,{"$f":"ICB_at_2000!E912","v":0},{"$f":"ICB_at_2000!F912","v":0},{"$f":"ICB_at_2000!G912","v":0},{"$f":"ICB_at_2000!H912","v":0},{"$f":"ICB_at_2000!I912","v":0},{"$f":"ICB_at_2000!J912","v":0},{"$f":"ICB_at_2000!K912","v":0},{"$f":"ICB_at_2000!L912","v":0},{"$f":"ICB_at_2000!M912","v":0},{"$f":"ICB_at_2000!N912","v":0},{"$f":"ICB_at_2000!O912","v":0},{"$f":"ICB_at_2000!P912","v":0},{"$f":"ICB_at_2000!Q912","v":0},{"$f":"ICB_at_2000!R912","v":0},{"$f":"ICB_at_2000!S912","v":0},{"$f":"ICB_at_2000!T912","v":0},{"$f":"ICB_at_2000!U912","v":0},{"$f":"ICB_at_2000!V912","v":0},{"$f":"ICB_at_2000!W912","v":0},{"$f":"ICB_at_2000!X912","v":0},{"$f":"ICB_at_2000!Y912","v":0},{"$f":"ICB_at_2000!Z912","v":0}]
[null,"Closing Assets Base - Vines",{"$f":"SUM(N15:Z15)","v":0},null,{"$f":"Vines!E912","v":0},{"$f":"Vines!F912","v":0},{"$f":"Vines!G912","v":0},{"$f":"Vines!H912","v":0},{"$f":"Vines!I912","v":0},{"$f":"Vines!J912","v":0},{"$f":"Vines!K912","v":0},{"$f":"Vines!L912","v":0},{"$f":"Vines!M912","v":0},{"$f":"Vines!N912","v":0},{"$f":"Vines!O912","v":0},{"$f":"Vines!P912","v":0},{"$f":"Vines!Q912","v":0},{"$f":"Vines!R912","v":0},{"$f":"Vines!S912","v":0},{"$f":"Vines!T912","v":0},{"$f":"Vines!U912","v":0},{"$f":"Vines!V912","v":0},{"$f":"Vines!W912","v":0},{"$f":"Vines!X912","v":0},{"$f":"Vines!Y912","v":0},{"$f":"Vines!Z912","v":0}]
[null,"Closing Assets Base - WestNet",{"$f":"SUM(N16:Z16)","v":0},null,{"$f":"WestNet!E912","v":0},{"$f":"WestNet!F912","v":0},{"$f":"WestNet!G912","v":0},{"$f":"WestNet!H912","v":0},{"$f":"WestNet!I912","v":0},{"$f":"WestNet!J912","v":0},{"$f":"WestNet!K912","v":0},{"$f":"WestNet!L912","v":0},{"$f":"WestNet!M912","v":0},{"$f":"WestNet!N912","v":0},{"$f":"WestNet!O912","v":0},{"$f":"WestNet!P912","v":0},{"$f":"WestNet!Q912","v":0},{"$f":"WestNet!R912","v":0},{"$f":"WestNet!S912","v":0},{"$f":"WestNet!T912","v":0},{"$f":"WestNet!U912","v":0},{"$f":"WestNet!V912","v":0},{"$f":"WestNet!W912","v":0},{"$f":"WestNet!X912","v":0},{"$f":"WestNet!Y912","v":0},{"$f":"WestNet!Z912","v":0}]
[null,"Closing Assets Base - Capex 2000 to 2019",{"$f":"SUM(E17:Z17)","v":0},null,{"$f":"'2000'!$C$912","v":0},{"$f":"'2001'!$C$912","v":0},{"$f":"'2002'!$C$912","v":0},{"$f":"'2003'!$C$912","v":0},{"$f":"'2004'!$C$912","v":0},{"$f":"'2005'!$C$912","v":0},{"$f":"'2006'!$C$912","v":0},{"$f":"'2007'!$C$912","v":0},{"$f":"'2008'!$C$912","v":0},{"$f":"'2009'!$C$912","v":0},{"$f":"'2010 Jan-Jun'!C912","v":0},{"$f":"'2011'!$C$912","v":0},{"$f":"'2012'!$C$912","v":0},{"$f":"'2013'!$C$912","v":0},{"$f":"'2014'!$C$912","v":0},{"$f":"'2014_Jul-Dec'!C912","v":0},{"$f":"'2015_Jan-Jun'!C912","v":0},{"$f":"'2015_Jan-Jun'!C912","v":0},{"$f":"'2016'!$C$912","v":0},{"$f":"'2017'!$C$912","v":0},{"$f":"'2018'!$C$912","v":0},{"$f":"'2019'!$C$912","v":0}]
[]
[]
[]
[null,"Legend"]
[null,"Input cells","xxxx"]
[null,"Formulae","xxxx"]
[null,"Cell linked to external files","xxxx"]
[null,"Cell contains hard-coding or intended inconsistent formula"]
[null,"Cell value the result of running a macro or goal seek function"]
[null,"No formula required"]
[]
[null,"Reconciliation to Closing RAB in AA3"]
[null,"Closing RAB - from ERA Final Approval tariff model (AA3)",null,"$, Dec 2009",null,null,null,null,762.02659874198321,760.89391799479688,763.57537436036887,766.26321030244571,768.23062422833948,781.85944265827447]
[null,null,null,"$, Jun 2014",null,null,null,null,{"$f":"I30*$N$97","v":857.39639544808495},856.12195648304839,859.13900474119089,862.16323099798694,864.3768723737611,879.71137620254308]
[null,"Closing RAB - from this model",null,null,null,null,null,null,{"$f":"RAB_Summary!I21","v":857.39639544808529},{"$f":"RAB_Summary!J21","v":856.12195648304862},{"$f":"RAB_Summary!K21","v":859.139004741191},{"$f":"RAB_Summary!L21","v":862.16323099798728},{"$f":"RAB_Summary!M21","v":864.37687237376122},{"$f":"RAB_Summary!N21","v":879.71137620254331}]
[null,"Variance",null,null,null,null,null,null,{"$f":"I32-I31","v":0},{"$f":"J32-J31","v":0},0,0,0,0]
[]
[null,"General Assumptions "]
[null,"Model start","1999-12-31"]
[null,"Days in year",365]
[null,"Months in year",12]
[]
[null,"AA4 Tariff start","2015-01-01"]
[]
[]
[]
[]
[]
[]
[]
[null,"Weighted Average Cost of Capital (WACC)"]
[]
[null,"Weighted Average Cost of Capital (WACC)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed AA4"]
[]
[null,"Nominal Risk Free Rate (Rfn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0599999999999997E-2]
[null,"Real Risk Free Rate (Rfr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+T53)/(1+T55)-1","v":1.5219512195121965E-2}]
[null,"Inflation Rate (I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,"Debt Proportion (D)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,"Equity Proportion (E)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-T56","v":0.4}]
[null,"Cost of Debt; Debt Risk Premium (Drp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8800000000000006E-2]
[null,"Cost of Debt; Debt Issuing Cost (Disc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25E-3]
[null,"Cost of Debt; Hedging Cost ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-4]
[null,"Cost of Debt; Risk Margin (Rm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T58:T60)","v":3.0300000000000007E-2}]
[null,"Australian Market Risk Premium (Rp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06]
[null,"Equity Beta (Be)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82]
[null,"Corporate Tax Rate (T)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,"Franking Credit (g)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,"Imputation Adj (G)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-T64)/(1-T64*(1-T65))","v":0.90322580645161277}]
[]
[null,"Debt"]
[null,"Nominal Cost of Debt (DPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T53+T61","v":7.0900000000000005E-2}]
[]
[null,"Equity"]
[null,"Nominal Pre Tax Cost of Equity (EPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T73/(1-T64*(1-T65))","v":0.13806451612903226}]
[null,"Nominal After Tax Cost of Equity (EAn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.107]
[]
[null,"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[null,"Nominal Pre Tax WACC (WPn)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72*T57+T69*T56","v":9.7765806451612897E-2}]
[null,"Real Pre Tax WACC (WPr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+T76)/(1+T55)-1","v":7.0991030684500522E-2}]
[]
[null,"WACC:  Vanilla"]
[null,"Nominal After Tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T56*T69+T57*T73","v":8.5339999999999999E-2}]
[null,"Real After Tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+T80)/(1+T55)-1","v":5.8868292682926926E-2}]
[]
[null,"Real Pre Tax Cost of Equity (EPn)"]
[null,"Real after tax cost of equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+T73)/(1+T55)-1","v":8.0000000000000071E-2}]
[null,"Real cost of debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+T69)/(1+T55)-1","v":4.4780487804878089E-2}]
[null,"Real post tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T84*T57+T85*T56","v":5.8868292682926884E-2}]
[]
[]
[null,"Inflation"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5000000000000001E-2,{"$f":"T90","v":2.5000000000000001E-2},{"$f":"U90","v":2.5000000000000001E-2},{"$f":"V90","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,{"$f":"YEAR(E4)","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2014,2015,2015,2016,2017,2018,2019]
[null,"June CPI All Groups, 8 Capital Cities",null,null,126.2,133.80000000000001,137.6,141.30000000000001,144.80000000000001,148.4,154.30000000000001,157.5,164.6,167]
[null,"June CPI All Groups, 8 Capital Cities - rereferenced Sep 2012",null,null,70.2,74.5,76.599999999999994,78.599999999999994,80.599999999999994,82.6,85.9,87.7,91.6,92.9,95.8,99.2,100.4,102.8,{"$f":"R96*(1+$T$90)^0.5","v":106.1019132720989},null,{"$f":"S93*(1+$U$90)","v":108.75446110390136},null,{"$f":"U93*(1+W$90)","v":111.47332263149889},{"$f":"W93*(1+X$90)","v":114.26015569728635},{"$f":"X93*(1+Y$90)","v":117.11665958971849},120.04457607946145]
[null,"Escalation/de-escalation factor to 30 June 2014",null,null,{"$f":"$S$93/E93","v":1.5114232659843148},1.4241867553301866,1.3851424709151292,1.3498971154211057,1.316400909083113,1.2845267950617301,1.2351794327368906,1.2098279734560877,1.158317830481429,1.1421088619171031,1.1075356291450824,1.0695757386300291,1.0567919648615427,1.032119778911468,1,null,{"$f":"$S$93/U93","v":0.97560975609756106},null,{"$f":"$S$93/W93","v":0.95181439619274255},0.92859941091974896,0.90595064479975518,0.88385428760951723]
[null,"December CPI All Groups, 8 Capital Cities",null,124.1,131.30000000000001,135.4,139.5,142.80000000000001,146.5,150.6,155.5,160.1,166,169.5]
[null,"December CPI All Groups, 8 Capital Cities - rereferenced Sep 2012",null,69.099999999999994,73.099999999999994,75.400000000000006,77.599999999999994,79.5,81.5,83.8,86.6,89.1,92.4,94.3,96.9,99.8,102,104.8,null,{"$f":"R96*(1+$T$90)","v":107.41999999999999},null,{"$f":"T96*(1+V$90)","v":110.10549999999998},{"$f":"V96*(1+W$90)","v":112.85813749999997},{"$f":"W96*(1+X$90)","v":115.67959093749995},118.57158071093744,121.53587022871086]
[null,"Escalation/de-escalation factor to 30 June 2014",null,{"$f":"$S$93/D96","v":1.5354835495238626},1.4514625618618182,1.4071871786750516,1.3672926968053982,1.3346152612842628,1.3018639665288207,1.2661326166121587,1.2251953033729666,1.1908183307755209,1.148289104676395,1.1251528448790975,1.0949629852641785,1.0631454235681252,1.0402148360009695,1.0124228365658292,{"$f":"S94","v":1},{"$f":"$S$93/T96","v":0.98772959664958959},{"$f":"V97","v":0.96363863087764845},0.96363863087764845,0.94013524963673023,0.91720512159681011,0.89483426497249774,0.87300903899755888]
[]
[null,"Net connections"]
[]
[null,"Net Connections (excluding customers receiving prudent discounts)"]
[null,"(Number)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,{"$f":"SUM(J114+J125)","v":70.5},72.5,71.75,74.083333333333329,75.166666666666671,75.333333333333329,75.166666666666671,72.916666666666671,75.666666666666671,74.25,{"$f":"SUM(T114+T125)","v":69.906738530148701},{"$f":"SUM(U114+U125)","v":69.878675329647905},69.850612129147123,69.738539432569468,69.626646552444882,69.514933200264593,69.40339908798272]
[null,"Tariff class A2",null,null,null,null,null,null,null,{"$f":"SUM(J115+J126)","v":93},96,95.75,98.416666666666671,99.666666666666671,102.16666666666667,105,112.5,109.08333333333333,112.25,{"$f":"SUM(T115+T126)","v":114.37977740848918},117.36596752372934,120.3521576389695,126.29122919206233,132.30584056681269,138.39793328269465,144.56949875998671]
[null,"Tariff class B1",null,null,null,null,null,null,null,{"$f":"SUM(J116+J127)","v":1074},1084.5,1109.6666666666667,1135,1187.25,1225.1666666666667,1258.8333333333333,1298.9166666666667,1335.4166666666667,1385.333333333333,{"$f":"SUM(T116+T127)","v":1405.9969065405801},1437.009416523166,1468.0219265057519,1527.6991009505282,1589.085267215663,1652.2392179574356,1717.2217684143229]
[null,"Tariff class B2",null,null,null,null,null,null,null,{"$f":"SUM(J117+J128)","v":5988},5810,6211.75,6660.833333333333,7250.166666666667,7702.5,8110.083333333333,8713.75,9267.25,9900.1666666666679,{"$f":"SUM(T117+T128)","v":9931.572442320894},10138.70552048862,10345.838598656346,10791.651879934576,11269.80993014765,11781.007856215059,12325.840625977038]
[null,"Tariff class B3",null,null,null,null,null,null,null,{"$f":"SUM(J118+J129)","v":515677.5},536107.5,556833.08333333337,574250.25,589879.83333333337,601247,614525,629900.58333333337,642710.83333333337,658385.66666666651,{"$f":"SUM(T118+T129)","v":664762.71364487277},672155.96403867356,679549.21443247434,694283.95890161081,708948.19646657992,723541.76690096909,738065.01075049874]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J104:J108)","v":522903},543170.5,564322,582218.58333333337,598492.08333333337,610352.16666666663,624074.08333333337,640098.66666666674,653498.25,669857.66666666651,{"$f":"SUM(T104:T108)","v":676284.56950967293},{"$f":"SUM(U104:U108)","v":683918.92361853877},691553.27772740461,706799.33965112059,722009.02415106248,737182.92684162455,752322.04604273802]
[]
[null,"Delivery points (excluding customers receiving prudent discounts)"]
[null,"(Average for period)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,41.5,42,42.25,46.083333333333329,48.166666666666671,50.333333333333329,53.166666666666671,55.916666666666671,62.666666666666671,64,64.906738530148701,64.878675329647905,64.850612129147123,66.738539432569468,67.626646552444882,67.514933200264593,67.40339908798272]
[null,"Tariff class A2",null,null,null,null,null,null,null,81,84.5,85.75,90.916666666666671,94.666666666666671,97.166666666666671,101,109.5,106.58333333333333,110.25,112.37977740848918,115.36596752372934,118.3521576389695,124.29122919206233,130.30584056681269,136.39793328269465,142.56949875998671]
[null,"Tariff class B1",null,null,null,null,null,null,null,1070,1080.5,1105.6666666666667,1131,1183.75,1222.1666666666667,1256.3333333333333,1297.4166666666667,1334.4166666666667,1384.333333333333,1404.9969065405801,1436.009416523166,1467.0219265057519,1526.6991009505282,1588.085267215663,1651.2392179574356,1716.2217684143229]
[null,"Tariff class B2",null,null,null,null,null,null,null,5983,5805,6206.75,6655.833333333333,7245.1609872010395,7697.5,8105.083333333333,8708.75,9262.25,9895.1666666666679,9926.572442320894,10133.70552048862,10340.838598656346,10786.651879934576,11264.80993014765,11776.007856215059,12320.840625977038]
[null,"Tariff class B3",null,null,null,null,null,null,null,515676.5,536106.5,556832.08333333337,574249.25,589878.83333333337,601246,614524,629899.58333333337,642709.83333333337,658384.66666666651,664761.71364487277,672154.96403867356,679548.21443247434,694282.95890161081,708947.19646657992,723540.76690096909,738064.01075049874]
[]
[null,null,null,null,null,null,null,null,null,522852,543118.5,563559.5,{"$f":"SUM(M114:M118)","v":582173.08333333337},{"$f":"SUM(N114:N119)","v":598450.57765386777},610313.16666666663,624039.58333333337,640071.16666666674,653475.75,669838.41666666651,676270.56950967293,683904.92361853877,691539.27772740461,706787.33965112059,721998.02415106248,737171.92684162455,752311.04604273802]
[]
[null,"Customers receiving prudent discounts"]
[null,"(Average for period)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,29,30.5,29.5,28,27,25,22,17,13,10.25,5,5,5,3,2,2,2]
[null,"Tariff class A2",null,null,null,null,null,null,null,12,11.5,10,7.5,5,5,4,3,2.5,2,2,2,2,2.0000000000000071,2.0000000000000071,2,2]
[null,"Tariff class B1",null,null,null,null,null,null,null,4,4,4,4,3.5,3,2.5,1.5,1,1,1,1,1,1,1,1,1]
[null,"Tariff class B2",null,null,null,null,null,null,null,5,5,5,5,5.0056794656276162,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Tariff class B3",null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J125:J130)","v":51},52,49.5,45.5,41.505679465627615,39,34.5,27.5,22.5,19.25,14,14,14,12.000000000000007,11.000000000000007,11,11]
[]
[null,"Gas volumes"]
[]
[null,"Gas volumes (including customers receiving prudent discounts)"]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,16191.685035999999,15869.003799000002,15598.229763746725,12346.21771422352,12468.625618580088,6031.3373491153843,12506.981675999999,12071.654858000004,11296.607220999998,12086.807375973138,6038.462513896101,5936.6497336803068,6092.9056799428199,12143.688117411773,12370.908020161045,12673.841384380532,13008.60169268471]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,2239.2955850000003,2067.8874820000005,2102.5754939523813,1952.5020402142859,1895.6978300000003,936.9033746111113,1923.2530693888893,2092.299763,2040.0581089999996,2052.440284931,1093.6772654884967,1060.4548697337796,1148.1889255020751,2315.0180668791536,2445.2683098472967,2593.9412868686095,2752.9302241206769]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,1890.6019999999999,1703.0880829999992,1694.7744705994562,1606.8574199841801,1607.6792361983992,745.56323188846886,1594.6313445237761,1553.6639219927272,1640.2699511820886,1628.7497247577294,901.8155726727781,757.33386530208145,909.95016822383764,1691.6851439770953,1729.8808979635005,1775.5163544219424,1823.8951351345688]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,1068.9089999999999,1109.0328282,1137.4216839788294,1161.7455321009409,1168.1453701532851,552.78255425094153,1168.6792822174843,1189.6646987904619,1232.0635880620389,1201.6535663057327,638.65600698900448,547.97666207844657,629.63511631668086,1169.7880248339959,1173.3336204295072,1183.113795203398,1195.5123538505436]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,10302.854000000001,9974.9779659999967,10179.505929604646,10455.396231061124,10539.648580641244,4589.274683054914,9769.7650740434783,9645.9622535916606,9905.9506961728785,9773.9328861969989,5643.642060837833,4378.4816139411714,5710.89290080512,10274.98983986561,10501.759149746678,10747.243579339594,10999.195307083852]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J136:J141)","v":31693.345621},30723.990158200002,30712.507341882036,27522.71893758405,27679.796635573017,12855.86119292082,26963.310446173629,26553.245495374853,26114.949565417002,26743.583838164599,14316.253419884211,12680.896744735786,14491.572790790533,27595.169192967631,28221.14999814803,28973.656400214073,29780.134712874351]
[null,null,null,"check",null,null,null,null,null,{"$f":"J152+J162-J142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Volumes delivered to customers receiving prudent discounts"]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,11296.791037000001,10770.796942999998,10046.806855246725,6706.363036723521,6698.0160955800884,3042.3102901153848,5445.2087180000008,3509.1223730000006,2818.0783969999998,2678.6491418879368,1348.1517812427844,1352.0120161712066,1355.8227648780555,2177.909126110153,2068.6858341827256,2119.3417442043574,2175.3220370357712]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,365.01536999999996,329.50928000000005,350.37087416666662,243.11820900000001,152.90018000000003,49.906036999999998,107.03790500000001,72.247342999999987,56.564382999999999,42.426849571306001,21.669563385312003,21.245453961440365,22.160162300355463,44.317481448223639,45.662738597584458,47.319063114734632,48.942958722706102]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,10.516999999999999,10.376937,9.8486209999999996,8.3152720000000002,6.2313270000000003,1.8092060000000001,2.4377059999999999,7.6000000000000004E-5,0,3.9284829494024259E-2,3.9045900000000022E-2,3.697340000000001E-2,3.9045900000000022E-2,7.6074566666666704E-2,7.6019300000000026E-2,7.6019300000000026E-2,7.6019300000000026E-2]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,4.3089999999999993,2.1813830000000003,1.499933629714983,1.7624892360261446,1.3623186565874912,0.67624853194444445,1.5520111711793965,1.1964019060471416,0.45974688008854808,0.94169288837411025,0.5820199508554641,0.56456506274500839,0.58293573537044385,1.1505840107919316,1.147504084180915,1.1475249328456609,1.147514554170131]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,0.5,0,8.3023306082530297,0.13014284615384616,7.4700000000000016E-4,3.4962666666666672E-3,-1.6652666666666673E-3,1.4010000000000003E-3,3.0699999999999998E-4,9.3996239449618893E-3,7.1392639788272318E-3,7.0274916794778181E-3,7.1387012457467085E-3,1.4205042169036486E-2,1.4166192925224525E-2,1.4166192925224525E-2,1.4166192925224525E-2]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J146:J151)","v":11677.132406999999},11112.864542999998,10416.828614651358,6959.6891498057012,6858.5106682366759,3094.7052779139963,5556.2346749045137,3582.5675949060474,2875.1028338800879,2722.0663688010559,1370.4495497429307,1373.8660360870715,1378.6120475150274,2223.4674711780044,2115.5862623574162,2167.8985177448626,2225.5026958055728]
[]
[null,"Gas volumes (excluding customers receiving prudent discounts)"]
[]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,{"$f":"J136-J146","v":4894.8939989999981},5098.2068560000043,5551.4229085000006,5639.8546774999986,5770.6095230000001,2989.0270589999996,7061.7729579999987,8562.5324850000034,8478.5288239999991,9408.1582340852001,4690.3107326533163,4584.6377175091002,4737.0829150647642,9965.7789913016204,10302.22218597832,10554.499640176175,10833.279655648937]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,{"$f":"J137-J147","v":1874.2802150000002},1738.3782020000006,1752.2046197857146,1709.3838312142859,1742.7976500000002,886.99733761111133,1816.2151643888894,2020.05242,1983.4937259999997,2010.0134353596939,1072.0077021031848,1039.2094157723393,1126.0287632017196,2270.70058543093,2399.6055712497123,2546.622223753875,2703.987265397971]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,{"$f":"J138-J148","v":1880.0849999999998},1692.7111459999992,1684.9258495994561,1598.54214798418,1601.4479091983992,743.75402588846885,1592.1936385237761,1553.6638459927271,1640.2699511820886,1628.7104399282352,901.77652677277808,757.29689190208148,909.91112232383762,1691.6090694104287,1729.8048786635004,1775.4403351219423,1823.8191158345687]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,{"$f":"J139-J149","v":1064.5999999999999},1106.8514451999999,1135.9217503491143,1159.9830428649148,1166.7830514966975,552.10630571899708,1167.1272710463049,1188.4682968844147,1231.6038411819504,1200.7118734173587,638.07398703814897,547.41209701570153,629.05218058131038,1168.6374408232039,1172.1861163453264,1181.9662702705523,1194.3648392963735]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,{"$f":"J140-J150","v":10302.354000000001},9974.9779659999967,10171.203598996393,10455.26608821497,10539.647833641244,4589.2711867882472,9769.7667393101456,9645.960852591661,9905.9503891728782,9773.9234865730541,5643.6349215738546,4378.4745864494917,5710.8857621038742,10274.97563482344,10501.744983553754,10747.22941314667,10999.181140890927]
[]
[null,null,"TJ",null,null,null,null,null,null,{"$f":"SUM(J156:J161)","v":20016.213213999999},19611.125615199999,20295.678727230679,20563.029787778352,20821.285967336342,9761.1559150068242,21407.075771269116,22970.677900468807,23239.846731536913,24021.517469363542,12945.803870141284,11307.030708648716,13112.960743275507,25371.701721789625,26105.563735790616,26805.757882469214,27554.63201706878]
[]
[null,"Average consumption (excl customers receiving prudent discounts)"]
[null,"(Terajoules per reference tariff customer per annum)"]
[null,"Tariff class A1","TJ",null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"Tariff class A2","TJ",null,null,null,null,null,null,{"$f":"J157/J115","v":23.139261913580249},20.572523100591724,20.433873117034572,18.801655338745583,18.409834330985916,9.1286175397369949,17.982328360286033,18.447967305936071,18.609792581704454,18.231414379679762,9.5391513208514791,9.0079374193137749,9.5142225174858588,18.26919405489269,18.415180477035829,18.670533801093708,18.966099263279915]
[null,"Tariff class B1","TJ",null,null,null,null,null,null,{"$f":"J158/J116","v":1.7570887850467287},1.5665998574733913,1.5239003764842833,1.4133882829214677,1.352859902173938,0.60855368271250687,1.267333753136463,1.1975056941301769,1.2292037353515932,1.1765305369093924,0.64183524004558534,0.5273620654491471,0.62024370998402389,1.108017335149557,1.0892392961344637,1.0752169133422971,1.0626943145696484]
[null,"Tariff class B2","TJ",null,null,null,null,null,null,{"$f":"J159/J117","v":0.17793748955373556},0.19067208358311799,0.18301393649641345,0.17428066250630997,0.16104308152129146,7.1725405095030476E-2,0.14399941654471637,0.13646829876669037,0.13297026545190968,0.12134326928136888,6.4279386540089897E-2,5.4018946564899473E-2,6.0831834341080165E-2,0.10834107319223989,0.10405733639661706,0.10037071006595349,9.6938583620519866E-2]
[null,"Tariff class B3","TJ",null,null,null,null,null,null,{"$f":"J160/J118","v":1.9978327497956569E-2},1.8606336550666701E-2,1.8266195327878872E-2,1.8206843262250617E-2,1.7867479282284091E-2,7.6329342511854501E-3,1.5898104450452945E-2,1.5313489813005898E-2,1.5412787972757344E-2,1.4845308497321814E-2,8.489711133678168E-3,6.5140850260797436E-3,8.4039449163637765E-3,1.4799406355989132E-2,1.4813155388574572E-2,1.4853661196146038E-2,1.4902746890078592E-2]
[]
[null,"Reference tariff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As at 1 Jul 2013","As at 1 Jan 2014"]
[null,"Reference tariff A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excl carbon tax","incl carbon tax"]
[null,"  Standing charge","$/year",null,null,null,null,null,null,44263.05,44734.3,44286.96,44286.96,44286.96,44286.96,44286.96,41283.449999999997,45308.994444162498,46738.99,46742.54]
[null,"  Demand charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,182.73,184.71,182.86,182.86,182.86,182.86,182.86,174.02,190.98261864513228,197.00288430882074,197.00288430882074]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,91.36,92.35,91.43,91.43,91.43,91.43,91.43,91.59,100.52219154593637,103.69091494756718,103.69091494756718]
[null,"  Usage charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,4.4540000000000003E-2,4.5019999999999998E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,4.4600000000000001E-2,3.6909999999999998E-2,4.0518640269733855E-2,4.1795899604912486E-2,4.1795899604912486E-2]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,2.2249999999999999E-2,2.249E-2,2.23E-2,2.23E-2,2.23E-2,2.23E-2,2.23E-2,1.8450000000000001E-2,2.024331861284126E-2,2.088143964504572E-2,2.088143964504572E-2]
[null,"Carbon Tax","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0979999999999999E-2]
[]
[null,"Reference tariff A2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,502.98,508.18,526.04,526.04,556.13,556.13,556.13,22854.58,25083.201341670498,25875.632574693213,25879.18]
[null,"    First 10 TJ","$/GJ",null,null,null,null,null,null,4.6399999999999997,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,4.8899999999999997,2.2000000000000002,2.4413485410708651,2.4982414586244692,2.52]
[null,"    Volume > 10 TJ","$/GJ",null,null,null,null,null,null,1.1599999999999999,1.17,1.21,1.21,1.21,1.21,1.21,1.19,1.3153493197721888,1.3367393471998721,1.36]
[]
[null,"Reference tariff B1"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,502.98,508.18,526.04,526.04,556.13,556.13,556.13,1146.76,1258.7498735426566,1300.1721905363056,1303.72]
[null,"    First 5 TJ","$/GJ",null,null,null,null,null,null,4.6399999999999997,4.6900000000000004,4.8499999999999996,4.8499999999999996,4.8899999999999997,4.8899999999999997,4.8899999999999997,4.41,4.9482513731522015,4.9836784332749584,5.0999999999999996]
[null,"    Volume > 5 TJ","$/GJ",null,null,null,null,null,null,1.1599999999999999,4.45,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,3.78,4.2626285224131806,4.2764479713732806,4.3899999999999997]
[]
[null,"Reference tariff B2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,223.02,283.77999999999997,311.63210061214829,323.19879567236472,326.74,332.77,"new standing charge based on connection cost"]
[null,"    First 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,5.66,7.33,8.1775678997088015,8.3147074298207979,8.42]
[null,"    Volume > 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,4.84,4.3600000000000003,4.9131367030285871,4.9473676715296078,5.0599999999999996]
[]
[null,"Reference tariff B3"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,25.15,25.91,26.82,27.05,28.59,28.59,28.59,57.93,63.747235041164771,67.499943256857321,71.05,128.30000000000001,"new standing charge based on connection cost"]
[null,"    First 2 GJ","$/GJ",null,null,null,null,null,null,6.01,6.07,5.69,5.69,5.69,5.69,9.5,12.32,13.73754878594551,13.959643587693927,14.15,0,"first 2 GJ now included in standing charge"]
[null,"    Volume  2 to 10 GJ","$/GJ",null,null,null,null,null,null,6.01,6.07,5.69,5.69,5.69,5.69,9.5,12.32,13.73754878594551,13.959643587693927,14.15]
[null,"    Volume > 10 GJ","$/GJ",null,null,null,null,null,null,3.95,3.73,3.86,3.86,3.86,3.86,3.86,5.32,6.0475725011627848,6.0272506966479709,6.22]
[]
[]
[null,"Volume forecast by tariff class"]
[null,"(Non Discounted Customers only)"]
[null,"Reference tariff A1"]
[null,"  Demand"]
[null,"    First 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7224.7671079452075,7224.7671079452075,7106.9719920547959,14932.328020000003,16232.328020000003,16232.328020000003,16232.328020000003]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3748.6304876712329,3748.6304876712329,3687.5115123287669,6481.1419999999989,6936.1420000000007,6936.1420000000007,6936.1420000000007]
[null,"  Usage"]
[null,"    First 10 km","TJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16686.26360484074,15798.466716419753,16838.757479742831,38721.689350218847,40867.270316431226,41867.98716466967,42973.888177637258]
[null,"    Distance > 10 km","TJ km",null,null,null,null,null,null,null,null,null,null,null,null,"Band Splits:",null,null,null,4782.1664760627327,3075.6507329057717,4809.3770033115297,12509.404215552368,13239.483962813416,13563.679206610826,13921.950229174245]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1","v":"Jul - Dec"},"Jan - Jun","Jul - Dec"]
[null,"Reference tariff A2",null,null,null,null,null,null,null,null,null,null,2014,2015,2015,{"$f":"W2","v":2016},{"$f":"X2","v":2017},{"$f":"Y2","v":2018},{"$f":"Z2","v":2019}]
[null,"  Usage",null,null,null,null,null,null,null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"    First 10 TJ","GJ",null,null,null,null,null,null,null,null,null,0.4905823209230778,0.50088139288708222,0.49086402681732583,0.50020843003266069,0.49992248371528031,0.49631114770775375,0.4946707694643257,{"$f":"T$157*M218*1000","v":525908.02654519572},520520.65967342025,552727.01301732915,1135823.5749126491,1199616.7771161802,1263916.9986493578,1337583.4611961523]
[null,"    Volume > 10 TJ","GJ",null,null,null,null,null,null,null,null,null,0.50941767907692204,0.49911860711291761,0.50913597318267423,0.49979156996733926,0.50007751628471964,0.50368885229224625,0.50532923053567436,546099.67555798881,518688.75609891879,573301.75018439058,1134877.010518281,1199988.7941335319,1282705.2251045173,1366403.804201819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T218:T219)","v":1072007.7021031845},1039209.4157723391,1126028.7632017196,2270700.5854309304,2399605.5712497123,2546622.2237538751,2703987.2653979715]
[null,"Reference tariff B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to volumes delivered to customers",{"$f":"T157*1000-T220","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"    First 5 TJ","GJ",null,{"$f":"Z223/Z$225","v":0.89941456417453003},null,null,null,null,null,null,null,0.87895776489671984,0.89742685057462035,0.87912734106705548,0.89074531805783053,0.89369911404690427,0.89667126414165366,0.89941456417453003,{"$f":"T$158*M223*1000","v":792623.480408528},679618.56464963371,799927.74557589565,1506792.858561503,1545925.0875355832,1591986.3297018732,1640369.4752015253]
[null,"    Volume > 5 TJ","GJ",null,{"$f":"Z224/Z$225","v":0.10058543582546997},null,null,null,null,null,null,null,0.12104223510328009,0.10257314942537975,0.12087265893294449,0.10925468194216949,0.10630088595309573,0.10332873585834625,0.10058543582546997,109153.04636424995,77678.327252447853,109983.37674794196,184816.21084892569,183879.79112791736,183454.00542006892,183449.6406330434]
[null,null,null,null,{"$f":"E223+E224","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T223:T224)","v":901776.52677277802},757296.89190208155,909911.1223238376,1691609.0694104286,1729804.8786635005,1775440.3351219422,1823819.1158345686]
[null,"Reference tariff B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to volumes delivered to customers",{"$f":"T158*1000-T225","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"    First 100 GJ","GJ",null,{"$f":"Z228/Z$230","v":0.41412792133610804},null,null,null,null,null,null,null,0.36112273551002444,0.37581576207864642,0.37064972076990776,0.38480327193454711,0.39552481288747277,0.40526623005548362,0.4141279213361081,{"$f":"T$159*M228*1000","v":230423.02365700423},205726.09441102578,233158.01508216429,449695.51093398454,463628.6943367786,479011.01440528757,494619.82821474189]
[null,"    Volume > 100 GJ","GJ",null,{"$f":"Z229/Z$230","v":0.58587207866389202},null,null,null,null,null,null,null,0.6388772644899755,0.62418423792135358,0.62935027923009224,0.615196728065453,0.60447518711252723,0.59473376994451643,0.58587207866389202,407650.96338114474,341686.00260467571,395894.1654991461,718941.92988921958,708557.4220085477,702955.2558652648,699745.01108163164]
[null,null,null,null,{"$f":"E228+E229","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T228:T229)","v":638073.98703814903},547412.09701570147,629052.18058131041,1168637.4408232041,1172186.1163453264,1181966.2702705525,1194364.8392963735]
[null,"Reference tariff B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to volumes delivered to customers",{"$f":"T159*1000-T230","v":0},0,0,0,0,0,0]
[null,"  Usage"]
[null,"First 2GJ in standing charge",null,null,{"$f":"S233","v":0.13304815719543714},null,null,null,null,null,null,null,0,0.14556057689310559,0.11826506742788441,0.13188078015288321,0.13226849924756232,0.13268332844542333,0.13304815719543714,{"$f":"T$160*M233*1000","v":0},637333.28671538993,675398.28972815978,1355071.8027723818,1389050.0484552709,1425978.1701028538,1463420.7814543436]
[null,"    2 to 10 GJ","GJ",null,{"$f":"S234","v":0.37934900118542642},null,null,null,null,null,null,null,0.46701522017132402,0.41495420709899006,0.34333413292447756,0.37528038463222918,0.37652792693404424,0.37800200673864282,0.37934900118542642,2635663.4054653868,1816866.4503232271,1960742.0113626779,3855996.8083233237,3954200.2678474933,4062474.285050008,4172528.3796545519]
[null,"    Volume > 10 GJ","GJ",null,{"$f":"S235","v":0.48760284161913647},null,null,null,null,null,null,null,0.53298477982867598,0.43948521600790436,0.53840079964763787,0.49283883521488758,0.49120357381839347,0.48931466481593405,0.48760284161913647,3007971.5161084677,1924274.8494108745,3074745.4610130358,5063907.0237277346,5158494.6672509899,5258776.9579938101,5363231.9797820318]
[null,null,null,null,{"$f":"SUM(E233:E235)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T233:T235)","v":5643634.921573855},4378474.5864494918,5710885.7621038733,10274975.634823442,10501744.983553754,10747229.413146671,10999181.140890926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check to volumes delivered to customers",{"$f":"(T160*1000)-T236","v":0},0,0,0,0,0,0]
[]
[null,"Forecast revenue from customers receiving prudent discounts"]
[]
[null,"$ Nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70708067048073031,0.66844253245710472,0.74264692142609956,0.88671317978773634,0.60226529624528968,0.66151266644614581,0.7244488699222783]
[]
[null,"$, June-2014","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T241*T$97","v":0.69840450545265309},0.64413704679735251,0.71564326258854716,0.83363031663592235,0.5524008142761998,0.59194420064933395,0.63245041173371574]
[]
[null,"Operating expenditure"]
[]
[null,"Operating expenditure"]
[null,"$ Nominal "]
[null,"Network","$m",null,null,null,null,null,null,null,null,null,null,null,20.48541362231693,21.205038051727538,25.188098090761727,24.117209006223504,28.595236312675091,15.474227956303253,16.281945057958566,16.281945057958566,35.104898316979742,36.619831938563969,38.531138402603418,40.466005981174227]
[null,"Marketing","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate","$m",null,null,null,null,null,null,null,null,null,null,null,4.0099241222520599,12.024824048405272,12.071969716181181,12.412445805058717,16.798906091485975,10.358321216872802,10.996303838991057,10.996303838991057,21.245706700682398,22.558738095463863,24.3047545656807,25.4894161991547]
[null,"Information technology","$m",null,null,null,null,null,null,null,null,null,null,null,2.2041102562882195,6.8289921416549326,6.9570997303051261,8.6058385929963208,9.3078016673367241,5.3437028937613462,5.7757192645988384,5.7757192645988384,12.850783465467089,13.738769534759454,14.637399096761166,14.795387797477249]
[null,"Licence Fees","$m",null,null,null,null,null,null,null,null,null,null,null,1.14154245,2.3969598799999998,2.1485657999999996,2.1260509000000005,2.4389750099999996,1.3028996036620226,1.4066933589673729,1.4066933589673729,3.0032693944472313,3.2130262663744804,3.4441948489085186,3.6869673127307125]
[null,"Full retail contestability","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory Cost","$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ancillary Services","$m",null,null,null,null,null,null,null,null,null,null,null,0.36792080000000005,0.60323104855999998,0.56417282999999996,0.79426667999999989,0.67469536349123871,0.32773383072317297,0.32524401618338888,{"$f":"U256","v":0.32524401618338888},0.71805820668764397,0.75875212681368409,0.80176687448929385,0.84720846526446769]
[null,"Unaccounted for gas","$m",null,null,null,null,null,null,null,null,null,null,null,5.1712719799999993,10.768814259999999,10.294828840000001,10.725919249999999,10.978461845029321,6.9506465230429191,4.9817297102922904,7.1979010485295687,12.725434113191007,13.274832107331266,13.814070373521762,14.427733705311987]
[]
[null,"Total Opex (excl debt raising costs)","$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O249:O257)","v":33.380183230857206},53.827859430347736,57.224735007248029,58.781730234278541,68.794076290018353,39.757532024365517,39.767635246991517,41.983806585228791,85.648150197455095,90.163950069306722,95.533324161964856,99.712719461113352]
[]
[null,"Operating expenditure"]
[null,"$ Real Jun 2014"]
[null,"Network","$m",null,35.650230867464764,31.799770165791298,28.050804234196178,30.931249950094266,30.7559758637817,27.920688499989438,29.400349665021082,27.012056984607057,26.240297597581861,27.342485854516781,{"$f":"O249*O$94","v":22.688325464490024},22.680394236854355,26.618579672461358,24.891848427465067,28.595236312675091,{"$f":"T249*T$97","v":15.284352937743215},15.689911243676287,15.689911243676287,33.003352342705782,33.587897406065316,34.478982911047211,35.327188993694385]
[null,"Marketing","$m",null,2.4512715161373575,3.2871075157360523,1.6880506423999624,1.5733287920776666,1.7927080941091429,0.36249408481829165,0.40585065099978762,0.38950711247366404,0.26659054026707668,0.44464622619056232,0,0,0,0,0,{"$f":"T250*T$97","v":0},0,0,0,0,0,0]
[null,"Corporate","$m",null,11.563008478235322,10.962702605612854,11.000227089822996,9.5938555332295046,8.7015292875605308,6.4859241398546068,6.5368781069916402,7.5022693107919753,5.0876305150643732,7.0629417279587878,4.4411338355624776,12.861460063469204,12.75756059611215,12.811130820067781,16.798906091485975,{"$f":"T251*T$97","v":10.231220437508659},10.596463176119972,10.596463176119972,19.973837772754798,20.690990117920524,21.748727187117847,22.252490740632854]
[null,"Information technology","$m",null,7.7206260752275835,6.606218975260056,5.8801078964719604,6.8247099084174305,6.6895592034795772,5.4900555946639091,5.5024218262670246,5.9165098697471885,3.4745291721902754,4.2246693652315939,2.4411306394033021,7.3041243140092389,7.3522070937268627,8.8822562259511422,9.3078016673367241,{"$f":"T252*T$97","v":5.2781335038701389},5.5657062044716836,5.5657062044716836,12.081474521334467,12.601269781719596,13.09804626185938,12.916507282671821]
[null,"Licence Fees","$m",null,null,null,null,null,null,null,null,null,null,null,1.2642989355565688,2.5637301341175456,2.2705870734163121,2.1943391848625282,2.4389750099999996,1.2869124999999997,1.3555440624999997,1.3555440624999997,2.8234794218749992,2.9470041473437503,3.0819835660451171,3.2187557905024513]
[null,"Full retail contestability","$m",null,0,0,0,0,0.89635404705457145,1.3920120076707398,1.4019651647762861,1.450984243636952,1.4862133796140604,2.1918984113143312,{"$f":"O254*O$94","v":0},0,0,0,0,{"$f":"T254*T$97","v":0},0,0,0,0,0,0]
[null,"Regulatory Cost","$m",null,0,0,0,0,0,1.2133405188895823,1.3238377771685528,1.4870464147124298,3.4675158508666408,4.4864521675323612,0,0,0,0,0,{"$f":"T255*T$97","v":0},0,0,0,0,0,0]
[null,"Ancillary Services","$m",null,0,0,0,0,0,0.6711693613526809,0.64388770921979877,0.65278542879100476,0.81455304644438542,0.79435790848464283,0.4074853947035621,0.64520129432812889,0.59621331353719709,0.81977835015834555,0.67469536349123871,{"$f":"T256*T$97","v":0.32371240442862453},0.31341769845610862,0.31341769845610862,0.67507183139799098,0.6959313367359834,0.71744847181292415,0.73962064809112971]
[null,"Unaccounted for gas","$m",null,3.3849294685925209,3.7045806567292772,3.9365489881942319,3.9406371600473338,4.0984065043787483,3.9589435081230162,4.0509598139776024,4.9865263274817702,7.245486317277579,6.8694745207624894,5.727367965849635,11.51806246630909,10.879492397736877,11.070433404932258,10.978461845029321,{"$f":"T257*T$97","v":6.8653592866590545},4.800587197428567,6.9361755115978241,11.963629176740589,12.175743997182012,12.361303508968703,12.595541936987107]
[]
[null,"Total Opex (excl debt raising costs)","$m",null,{"$f":"SUM(E263:E271)","v":60.770066405657545},56.360379919129535,50.55573885108533,52.863781343866194,52.934533000364276,47.494627715362256,49.266150714421769,49.397685692242042,48.082816419306262,53.416926181991549,36.969742235565569,57.572972509087563,60.474640146990751,60.669786413437123,68.794076290018353,{"$f":"SUM(T263:T272)","v":39.269691070209696},38.321629582652619,40.457217896821874,80.520845066808619,82.698836786967178,85.486491906851185,87.050105392579752]
[]
[null,"Equity raising costs"]
[]
[null,"Equity Raising Costs","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Working capital"]
[]
[null,"Working capital allowance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6904777118593591E-2,0,0.1876409939452334,0.18002977447114626,0.21228845607349139,0.25422324115843709,0.30060220050130987]
[]
[null,"Capital contributions"]
[]
[null,null,null,null,"$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal"]
[null,"Capital contributions $ nominal","$m",null,0,0,0,0,0,0.20922180000000001,2.49818221,2.4972001000000001,1.2836133199999999,0.58352778999999999,0.29741400000000001,2.6868165868978471,6.1341423500000003,1.20122046,1.8940387752493033,0.64414930338447518,0,1.330627499701724,1.4232532032582499,1.5334144785528057,1.6659236235032544,1.8016399943281485]
[]
[null,"Ancillary Services Revenue"]
[null,"$, Nominal"]
[null,"Apply Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300,1339,1339,2758,2841,2926,3014]
[null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.43,41.77,41.77,42.81,43.88,44.98,46.1]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72059,55930.030000000006,55930.030000000006,118069.98000000001,124663.08,131611.47999999998,138945.4]
[]
[null,"Remove Meter Lock","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150,1184.5,1184.5,2440,2513,2589,2666]
[null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.55,16.37,16.37,16.78,17.2,17.63,18.07]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22482.5,19390.264999999999,19390.264999999999,40943.200000000004,43223.6,45644.07,48174.62]
[]
[null,"Deregistration Request","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978.22735480566371,1048.3333333333333,1048.3333333333333,2180.5333333333333,2202.3386666666665,2224.3620533333333,2246.6056738666666]
[null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.58,109.34242566623696,109.34242566623696,114.26283482121762,119.40466238817241,124.77787219564017,130.39287644444397]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162953.11276352746,114627.30957343841,114627.30957343841,249153.92008882572,262969.50495775108,277551.16400765843,292941.37605188304]
[]
[null,"Disconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659.20914351141914,721,721,1485.26,1529.8178,1575.7123340000001,1622.98370402]
[null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.48,83.66905012528396,83.66905012528396,93.811480397598856,96.428067223162557,99.122277211068422,101.89660032250164]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73488.635318653003,60325.385140329738,60325.385140329738,139334.43937533768,147517.37365759065,156188.19477564763,165376.52181845924]
[]
[null,"Reconnect Service","Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671.12846047120763,663.32,663.32,1366.4392,1407.4323760000002,1449.6553472800001,1493.1450076984001]
[null,null,"Revenue per activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.91999999999999,113.02391978173544,113.02391978173544,124.81833602510866,128.16144581737424,131.59815266707008,135.13124736970016]
[null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100615.57879384344,74971.02646962076,74971.02646962076,170556.66722348068,180378.56819834231,190771.96570598794,201770.54739412537]
[]
[]
[null,"Sum Total - $ Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T308+T304+T300+T296+T292","v":431598.8268760239},325244.01618338894,325244.01618338894,718058.20668764401,758752.12681368389,801766.87448929402,847208.46526446776]
[null,"Sum Total - $ June 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T311*T97","v":426302.93518469116},313417.69845610863,313417.69845610863,675071.83139799105,695931.33673598326,717448.47181292425,739620.64809112973]
[]
[null,"Tax (incl tax asset lives)"]
[]
[null,null,null,null,"New",null,null,null,"Vines Assets",null,"WestNet Energy Assets"]
[null,"Tax Asset Lives",null,null,"assets",null,null,null,"Opening 1 Jan 2010",null,"Opening 1 Jul 2010"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},null,null,20]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},null,null,20]
[null,{"$f":"$B$346","v":"Medium pressure mains"},null,null,20]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},null,null,20,null,null,null,{"$f":"E321-(E545-I545)","v":10.340000000000003}]
[null,{"$f":"$B$348","v":"Low pressure mains"},null,null,20]
[null,{"$f":"$B$349","v":"Regulators"},null,null,40]
[null,{"$f":"$B$350","v":"Secondary gate stations"},null,null,40]
[null,{"$f":"$B$351","v":"Buildings"},null,null,100,null,null,null,null,null,{"$f":"E325-(E549-K549)","v":95.098812785388134}]
[null,{"$f":"$B$352","v":"Meter and services pipes"},null,null,15,25,null,null,{"$f":"E326-(E550-I550)","v":5.34}]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},null,null,20,null,null,null,null,null,{"$f":"E327-(E551-K551)","v":16.536661453899292}]
[null,{"$f":"$B$354","v":"Vehicles"},null,null,20]
[null,{"$f":"$B$355","v":"Information technology"},null,null,4,null,null,null,null,null,{"$f":"E329-(E553-K553)","v":3.0219203272162298}]
[null,{"$f":"$B$356","v":"Full retail contestability"},null,null,20]
[null,{"$f":"$B$357","v":"Land"}]
[]
[]
[null,"Tax Asset Base at to 30 Jun 2015","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497.49177690757375]
[null,"Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.006775964114251,25.247923718256867,28.598192431182053,60.306473648876761,62.384555258552695,64.014701684422306,70.277309023482019]
[]
[]
[null,"Tax Loss carried forward from 30 Jun 2014","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,"Initial capital base at  1 Jan 2000"]
[null,"ERA Final Approval tariff model"]
[null,null,null,"$, Dec 1999",null,null,null,null,"$, Dec 2004",null,null,null,null,"$, Dec 2009",null,null,null,null,"$, Jun 2014"]
[null,"High pressure mains - steel","$m",149.05250012400941,null,null,null,null,{"$f":"D344/$D$95*$I$95","v":175.95641634300873},null,null,null,null,{"$f":"I344/$I$95*$N$95","v":203.58097317501691},null,null,null,null,{"$f":"N344*$N$97","v":229.05971113112551}]
[null,"High pressure mains - PE"]
[null,"Medium pressure mains","$m",176.99705064705881,null,null,null,null,{"$f":"D346/$D$95*$I$95","v":208.94494697658436},null,null,null,null,{"$f":"I346/$I$95*$N$95","v":241.74859052922218},null,null,null,null,272.00411437946639]
[null,"Medium/low pressure mains","$m",96.158732740059179,null,null,null,null,113.5153452572012,null,null,null,null,131.33686703819524,null,null,null,null,147.77404958553313]
[null,"Low pressure mains","$m",27.791752300151519,null,null,null,null,32.808152393007234,null,null,null,null,37.958920345493013,null,null,null,null,42.709587215270517]
[null,"Regulators","$m",9.7160250855000001,null,null,null,null,11.469763698837632,null,null,null,null,13.270477453603949,null,null,null,null,14.931315459826404]
[null,"Secondary gate stations","$m",1.9721580780987502,null,null,null,null,2.3281318166113367,null,null,null,null,2.6936405659769393,null,null,null,null,3.0307573458906956]
[null,"Buildings","$m",1.7396427391387499,null,null,null,null,2.0536475526496929,null,null,null,null,2.3760632093796787,null,null,null,null,2.6734342796461044]
[null,"Meter and services pipes","$m",52.795150119999988,null,null,null,null,62.324653445447211,null,null,null,null,72.109411324254623,null,null,null,null,81.134109294042105]
[null,"Equipment and vehicles","$m",15.063926049999997,null,null,null,null,17.78295863275584,null,null,null,null,20.574822445406927,null,null,null,null,23.149820007331915]
[null,"Vehicles"]
[null,"Information technology","$m",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Full retail contestability","$m",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Land","$m",4.4702419018000006,null,null,null,null,5.277118764010476,null,null,null,null,6.1056083993158747,null,null,null,null,6.8697426602079696]
[]
[null,"Total","$m",{"$f":"SUM(D344:D358)","v":535.75717978581633},null,null,null,null,{"$f":"SUM(I344:I358)","v":632.4611348801136},null,null,null,null,{"$f":"SUM(N344:N358)","v":731.75537448586533},null,null,null,null,{"$f":"SUM(S344:S358)","v":823.33664135834067}]
[]
[null,"CAPEX - adjustments to Capital Base 1 January 2005"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,"$, Dec 2004",null,null,null,null,"$, Dec 2009",null,null,null,null,"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,0,null,null,null,null,{"$f":"I364/$I$95*$N$95","v":0},null,null,null,null,{"$f":"N364*$N$97","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,0,null,null,null,null,{"$f":"I366/$I$95*$N$95","v":0},null,null,null,null,{"$f":"N366*$N$97","v":0}]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,-0.59112411707750434,null,null,null,null,-0.68392858597021844,null,null,null,null,-0.76952419419852969]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,-4.2088796634626252E-2,null,null,null,null,-4.8696594058492491E-2,null,null,null,null,-5.4791111340835384E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,-5.3844028373098389,null,null,null,null,-6.2297357059659912,null,null,null,null,-7.0094048524125281]
[null,{"$f":"$B$354","v":"Vehicles"}]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I364:I378)","v":-6.0176157510219692},null,null,null,null,{"$f":"SUM(N364:N378)","v":-6.9623608859947019},null,null,null,null,{"$f":"SUM(S364:S378)","v":-7.8337201579518929}]
[]
[null,"Adjustments to Capital Base 31 December 2009"]
[]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",null,null,null,null,"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"N385*$N$97","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,-3.3439353020468037,null,null,null,null,-3.7624383181896053]
[null,{"$f":"$B$354","v":"Vehicles"}]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N385:N399)","v":-3.3439353020468037},null,null,null,null,{"$f":"SUM(S385:S399)","v":-3.7624383181896053}]
[]
[]
[null,"\"Vines\" Network Assets Rolled into Capital Base 1 Jan 2010"]
[null,"Net of contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",null,null,null,null,"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"N406*$N$97","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.42699100000000001,null,null,null,null,0.48043013838777071]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.152832,null,null,null,null,0.17195935958856223]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$354","v":"Vehicles"}]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N406:N420)","v":0.57982299999999998},null,null,null,null,{"$f":"SUM(S406:S420)","v":0.65238949797633294}]
[]
[null,"WNE Network Assets Rolled into Capital Base 1 Jul 2010"]
[null,"Net of contributions"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$Dec 2009","$Jun 2010","$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"N426/$O$93*$N$96","v":0},0,{"$f":"SUM(N426)*$O$94","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,{"$f":"N427/$O$93*$N$96","v":0}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(N428)*$O$94","v":0}]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,1.284784665836901E-2,1.3052213254207329E-2,1.4455791218234298E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,2.8394564149745634,2.8846227418299382,3.1948224632188333]
[null,{"$f":"$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,0.10245165589155976,0.10408132167986665,{"$f":"SUM(N437)*$O$94","v":0.11527377208896282}]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(N438)*$O$94","v":0}]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(N439)*$O$94","v":0}]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M426:M440)","v":2.954755917524492},{"$f":"SUM(N426:N440)","v":3.001756276764012},{"$f":"SUM(O426:O440)","v":3.3245520265260304}]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,"$, June-2014"]
[null,null,null,null,"$, June-2014",{"$f":"E445","v":"$, June-2014"},{"$f":"F445","v":"$, June-2014"},"$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014","$, June-2014",{"$f":"P445","v":"$, June-2014"},{"$f":"Q445","v":"$, June-2014"},"$, June-2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"}]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E446:E460)","v":0},{"$f":"SUM(F446:F460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Actual and Forecast CAPEX from 2000"]
[null,"Net of capital contributions "]
[null,"(CAPEX assumed spent last day of period)"]
[]
[null,"Capex by asset category ($, Dec 2009):",null,null,"$, Dec 2009",{"$f":"E468","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Jun 2014",{"$f":"O468","v":"$, Jun 2014"},{"$f":"P468","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,1.5779373862295121,2.1691007787017522,0,0,0,0.51958052788844633,1.5473725852090032,1.607973368056911,3.3101593418217203,10.367466490819968,{"$f":"O487*O$94","v":8.3689627516093914},{"$f":"P487*P$94","v":3.0107915989346297},3.3902896208839102,14.870042436195201,1.668588663065848,{"$f":"T487*T$97","v":2.6264167933246694},{"$f":"U487*U$97","v":0},16.915621595559436,37.704397658410869,36.780562590069941,30.419282002898857,29.475171098289067]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O488*O$94","v":0.50831936521355703},0.6033608059832386,-0.46750240353676997,5.8907612877813591,4.4874756764380539,{"$f":"T488*T$97","v":0.22361834706428363},0,0.50210870055470525,0,1.1731758195915825,4.2315934576074525,6.7604183999996819]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,6.5063214013709052,4.5191654357459372,5.1639784946236551,8.1189075630252088,10.551808873720134,0,0,0,0,0,{"$f":"O489*O$94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,2.4961569232675047,1.4761054450732225,9.7802935378637559E-2,0,4.1059483813278376E-2,7.8905681091932278,8.9320148382636582,13.164122442822793,11.611870956256601,8.6230471933959656,{"$f":"O490*O$94","v":5.174139794789248},10.387662418897028,11.310931891719862,22.803910071981605,19.713325307964304,14.156009743212449,0,27.003721140137706,27.574468916322669,26.520787493048449,28.553034911949563,28.929085223485639]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,{"$f":"O491*O$94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0.21137898433279301,0.19419100008271978,1.7332165763302862E-2,0,7.2763642200746508E-3,0.11226842629482073,0.79752459819935695,0.65329669951970171,0.18501329511361991,0.72645847183105106,{"$f":"O492*O$94","v":0.27608806808152514},0.24488063757207121,0.46208634471685461,1.2432666219112805,1.4305125331949775,1.7819932886967027,0,2.8442296369183686,1.5188959228286141,1.4791647937556722,1.5005245455380085,1.9537049266000666]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,2.8273622108207986E-2,1.5230666673154493E-2,0,0,0,0,0,0,1.2562771422256628E-2,1.6574945431679016,{"$f":"O493*O$94","v":1.8704781603161096},0.19216639465670279,0.24593345568668365,4.0352683784123777E-3,1.0499999999999999E-5,0,0,0,3.9243885049878418,7.5564003686052414,3.3773479460202007,4.1027743317015002]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,7.3614888920246715E-2,0,0,0,0,0,4.1769925125234232E-2,0.11680069728953854,0.15046118807683451,{"$f":"O494*O$94","v":0.11743532536514052},1.1881540924568865,0.79017398556772578,4.4539601315227646,11.198821268000003,0.99999999999999989,0,9.448599999999999,0.62959999999999994,0.42659999999999998,1.9599999999999999E-2,1.9599999999999999E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,15.749428789032745,12.480908419497784,22.30838709677419,21.104411764705876,18.847474402730374,18.588956663838641,21.889622008263665,19.391608251638395,17.669057250497062,19.025756157232873,{"$f":"O495*O$94","v":9.5753886411250253},20.908084667017352,18.655555551663621,20.98648406232838,29.78935886108853,16.996107300882898,0,33.055240347734852,31.450539636477586,32.287645090227656,35.650236588242457,35.746661865271541]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,1.4210861016768348,0.30461333346308989,6.1900592011795933E-3,0.20872611464968147,9.0225790537659001E-2,0,0,0,0,0,{"$f":"O496*O$94","v":0},0.23761121167068214,0.41359043283353503,0.86230409112712669,2.5612742260000001,0.64769999999999983,0,1.2153499999999997,1.45004,1.28769,1.0259999999999998,1.0259999999999998]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,{"$f":"O497*O$94","v":0},0.56335611964049137,0.80972617391589818,3.3445932619280114,6.9331096622000006,2.0977439999999996,0,1.1730999999999998,0.82389999999999985,1.4026000000000001,4.573599999999999,4.4278999999999993]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,4.1227548803022627,0.77549477810811618,0.43701817960327921,0.40305732484076423,1.1417091556587489,0.41691997431474104,1.1523761073954984E-3,0,2.6023235793487953,1.882975681911119,{"$f":"O498*O$94","v":1.9117562443369698},4.364908068256991,3.3018282869560194,5.2708031590393061,4.6185580854159127,3.0023551721033468,0,6.6465770845532308,6.4422298436794483,5.4906267406576861,6.0708021475362264,4.8322310912753537]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,1.407121096725057E-4,5.1863995568685369E-3,2.0781586989247312,3.6301285609243688,8.102817337883959,0,0,0,0,0,{"$f":"O499*O$94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0.30966348023275408,0.22972922232008025,0,0,0,0,0,0,0,0,{"$f":"O500*O$94","v":0},0,0,0,0,0,0,4.8499999999999996,0.54999999999999993,0.35000000000000003,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E469:E483)","v":32.423142280663185},22.243340368142974,30.108867630268975,33.465231328145897,38.782371408564231,27.528293701529876,33.167686406043082,34.85877068716303,35.507787891749594,42.433659726435714,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,42.531944645284348,{"$f":"SUM(U469:U483)","v":0},103.65454850545829,112.06846048270702,114.75525289595622,115.42202159979276,117.27354693662284]
[]
[null,"Capex by asset category:",null,"Steel/PE","$, Jun 2014",{"$f":"E486","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",0.8,{"$f":"E469*$N$97*$D$487","v":1.4203365913257784},1.9524559295885937,0,0,0,0.46768600727797494,1.392824533068667,1.4473726476472462,2.979548160363064,9.3319875330678403,7.556382414595074,2.8149400647316623,3.2080955699999993,14.407283669999998,1.668588663065848,2.6590443399018913,0,17.553905638001744,40.10529088551877,40.100694734495974,33.994319611614088,33.762733009195664]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",{"$f":"1-D487","v":0.19999999999999996},{"$f":"E487/$D$487*$D$488","v":0.35508414783144454},{"$f":"F487/$D$487*$D$488","v":0.48811398239714832},0,0,0,0.11692150181949369,0.34820613326716665,0.36184316191181143,0.74488704009076578,2.3329968832669596,0.45896434555873716,0.56411227759901883,-0.44237883999999994,5.7074395899999999,4.4874756764380539,0.22639632124298414,0,0.52105497275197665,0,1.2790768302178031,4.7289130772585111,7.743812604463292]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"E471*$N$97","v":7.3206060344502299},5.0847518465088273,5.8102650941202851,9.1350119418482336,11.872397772886714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,2.8085580634790879,1.6608442408656627,0.11004325097880058,0,4.6198195021777418E-2,8.8780951557710424,10.049881905774667,14.811649816878839,13.06512964080108,9.7022460811761881,4.6717592270898018,9.7119465632252577,10.70308279,22.094247719999998,19.713325307964304,14.331867538676665,0,28.022663553394139,29.33032127768583,28.914783474908024,31.908741126299098,33.137211565075823]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0.23783366556969623,0.21849455619298921,1.950133561649631E-2,0,8.1870219025934696E-3,0.1263191392357168,0.89733707052506562,0.73505864001471732,0.20816823533754547,0.8173768162672288,0.24928143241282472,0.22895118945548229,0.43725384,1.20457591,1.4305125331949775,1.8041307000835867,0,2.9515521127748308,1.6156142676444882,1.6126870194319427,1.6768742595972521,2.2378977070425607]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,3.1812146350086765E-2,1.7136827936705037E-2,0,0,0,0,0,0,1.413503800531787E-2,1.8649347006169446,1.6888650000000001,0.17966599999999999,0.23271700000000001,3.9096900000000004E-3,1.0499999999999999E-5,0,0,0,4.1742807819451846,8.2385065136246851,3.774272039218348,4.6995782957900998]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,8.2828001694074352E-2,0,0,0,0,0,4.6997550085044186E-2,0.13141863683918659,0.16929183380853929,0.106033,1.11086485,0.7477100619999999,4.3153519799999991,11.198821268000003,1.0124228365658292,0,9.8051278739152909,0.66969087718312703,0.46510861088227445,2.1903497404183996E-2,2.2451084839288593E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,17.720514607200954,14.042929614873412,25.100345206599631,23.745688936558711,21.206289443018047,20.915417473652305,24.629170475925967,21.818523191111922,19.880390031728414,21.406883666286575,8.6456709735978077,19.548016949035855,17.653006619999999,20.333380379999998,29.78935886108853,17.207247164137065,0,34.302527201124441,33.453207555647047,35.202207586909694,39.840044110669083,40.946496849927229]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,1.5989390701198372,0.34273655873410075,6.9647627201772531E-3,0.23484878169864978,0.10151780490491258,0,0,0,0,0,0,0.22215463859999998,0.39136409680000001,0.83546901119999994,2.5612742260000001,0.65574627124368756,0,1.2612092967807873,1.5423738239368194,1.403928052383957,1.1465810375863663,1.1752455635260253]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.52670989000000001,0.76621151640000007,3.2405088346000004,6.9331096622000006,2.1238039308689487,0,1.2173650603147586,0.87636326828332001,1.5292108242463156,5.1111140677436691,5.0719978857084671]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,{"$f":"E480*$N$97","v":4.6387293823112739},0.87255015577723138,0.49171224804451397,0.45350109569394442,1.2845973045139536,0.46909869518715114,1.2965992556067455E-3,0,2.9280117786002529,2.1186354453404541,1.7261352086818851,4.0809714643002311,3.1243881452000002,5.1067746852000004,4.6185580854159127,3.0396529397189593,0,6.897375086031742,6.8524500556369272,5.9862582658705268,6.7842754632588962,5.5351443976158707]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,5.8354922160903247E-3,2.3382461722054053,4.0844494776009181,9.1169079792558119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0.34841874573904541,0.25848048804530094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,0.58502220846683584,0.381594031431777,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E487:E501)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,25.103091601936132,38.988333886947508,36.821450800399994,77.248941470999995,82.401034783367621,43.06031204243962,0,{"$f":"SUM(V487:V501)","v":107.56578782136759},119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"T502*T97","v":42.531944645284348},0,103.65454850545829,112.06846048270701,114.75525289595623,115.42202159979277,117.27354693662285]
[null,"Capex Summary",null,null,null,null,null,null,null,"per AA3 - Table 30  Capital expenditure:  by type"]
[null,"Network Capex",null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"J505","v":"$, Dec 2009"},{"$f":"K505","v":"$, Dec 2009"},{"$f":"L505","v":"$, Dec 2009"},{"$f":"M505","v":"$, Dec 2009"},"$, Nominal",{"$f":"O505","v":"$, Nominal"},{"$f":"P505","v":"$, Nominal"},{"$f":"Q505","v":"$, Nominal"},{"$f":"R505","v":"$, Nominal"},"$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal","$, Nominal"]
["S","Asset replacement","$m",null,null,null,null,null,null,8.9999999999999993E-3,0.50800000000000001,2.3E-2,5.9790000000000001,5.9080000000000004,3.0562513130926559,6.1849365876032492,8.5427051100000035,18.4161219617,19.280828620508327,15.370191363886185,0,34.271034491085544,30.953606818878065,32.568946932796834,39.557894441511898,40.21669372970149]
["S","Asset performance and safety","$m",null,null,null,null,null,null,0.48099999999999998,0.432,0.192,2.6549999999999998,3.3740000000000001,7.4367548328722464,2.7041406969475608,0.50297977999999999,9.0137372099999986,2.875548168893383,2.5677713239991244,0,9.321089325117244,23.859735128080537,37.370606636250905,31.175921998486704,42.930791867517534]
["G","Customer initiated","$m",null,null,null,null,null,null,27.135999999999999,31.832999999999998,28.664000000000001,23.131,22.74,10.404587366281163,22.842428630976524,17.825174539999999,21.9754258,29.890178008370111,15.871399878809074,0,29.807357426888142,29.533967839607715,30.246449301843896,31.484456245185193,32.338551382985663]
["G","Demand related","$m",null,null,null,null,null,null,0.69299999999999995,0.873,6.423,3.919,12.154999999999999,2.3733298810081789,1.3161271285199385,4.9209175500000004,14.345551988299999,5.1639408577794059,3.0761669275141701,0,10.874911479185938,25.579681757110471,16.247784482393584,14.844388314697728,7.4133069686665536]
[]
[null,"Total Network Capex","$m",null,{"$f":"SUM(E506:E510)","v":0},0,0,0,0,28.318999999999999,33.645999999999994,35.302,35.683999999999997,44.177,23.270923393254243,33.047633044047274,31.791776980000002,63.750836960000001,57.210495655551227,36.885529494208555,0,84.274392722276872,109.92699154367679,116.43378735328523,117.06266099988152,122.89934394887123]
[]
["S","IT Capex","$m",null,0,0,0,0,0,0,0,0,0,0,1.7261352086818851,4.0809714643002311,3.1243881452000002,5.1067746852000004,4.4973339716163947,2.3828095095525903,0,5.9746858418020068,5.6041732804014526,4.9004270721734411,5.6447786880337469,5.1635304802393067]
["S","Structures and Equipment","$m",null,0,0,0,0,0,0,0,0,0,0,0.106033,1.8597293786000002,1.9052856752,7.6926427338000005,18.412234996200002,3.7919730386784654,0,14.391494441613787,2.415716250270965,3.7798415189443237,6.2795986027342199,6.2696945340737811]
["G","Structures and Equipment","$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.69868709200000001,2.2809701600000003,0,0,2.9252148156749271,1.257733927599137,0,0,0]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E511,E513:E515)","v":0},{"$f":"SUM(F511,F513:F515)","v":0},0,0,0,28.318999999999999,33.645999999999994,35.302,35.683999999999997,44.177,25.103091601936129,38.988333886947508,36.821450800400001,77.248941470999995,82.401034783367621,43.060312042439605,0,107.56578782136759,119.20461500194834,125.11405594440299,128.98703829064948,134.33256896318431]
[]
[null,"Network Capex",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J519","v":"$, Jun 2014"},{"$f":"K519","v":"$, Jun 2014"},{"$f":"L519","v":"$, Jun 2014"},{"$f":"M519","v":"$, Jun 2014"},{"$f":"N519","v":"$, Jun 2014"},{"$f":"O519","v":"$, Jun 2014"},{"$f":"P519","v":"$, Jun 2014"},{"$f":"Q519","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
["S","Asset replacement","$m",null,{"$f":"E506*$N$97","v":0},0,0,0,0,1.0126375603911877E-2,0.57157764519858156,2.5878515432219241E-2,6.7272888595321243,6.6474030075457087,{"$f":"O506*O$94","v":3.3849072208715589},{"$f":"P506*P$94","v":6.6152581190656372},9.0278621184296455,19.007643727516434,19.280828620508327,{"$f":"T506*T$97","v":15.181592916278307},0,{"$f":"V506*V$97","v":33.024892755750344},29.100576873823126,29.872404931775975,35.397759396429954,35.109537144625847]
["S","Asset performance and safety","$m",null,{"$f":"E507*$N$97","v":0},0,0,0,0,0.54119851838684585,0.48606602898777013,0.21602934621678674,2.9872808031540035,3.7962656986220753,{"$f":"O507*O$94","v":8.2364709426228959},2.8922832832972087,0.53154498999182642,9.3032564563512707,2.875548168893383,2.5362637341420378,0,{"$f":"V507*V$97","v":8.9821617555442455},22.431378040904256,34.27651180394907,27.897283246355773,37.478969351665697]
["G","Customer initiated","$m",null,{"$f":"E508*$N$97","v":0},0,0,0,0,30.532147598639188,35.816990511036309,32.251381145614452,26.025910454898405,25.585975692550676,11.523451214709183,24.43170747508044,18.837501226126545,22.68127161818137,29.890178008370111,15.676651400560431,0,{"$f":"V508*V$97","v":28.723521100927197},27.765924227652761,27.742198209769484,28.173370262219059,28.231847665433492]
["G","Demand related","$m",null,{"$f":"E509*$N$97","v":0},0,0,0,0,0.77973092150121448,0.98225843357945208,7.226856722658443,4.4094739990811833,13.67623282950543,2.628547402931217,1.4076976456177324,5.2003861265861495,14.806327946527166,5.1639408577794059,3.0384211185403784,0,{"$f":"V509*V$97","v":10.479484808718359},24.048360494349168,14.902551141852571,13.283267306548876,6.4718839925094942]
[null,null,"$m"]
[null,"Total Network Capex","$m",null,{"$f":"SUM(E520:E524)","v":0},{"$f":"SUM(F520:F524)","v":0},0,0,0,31.86320341413116,37.856892618802114,39.720145729921896,40.149954116665718,49.705877228223891,25.773376781134857,35.346946523061021,33.597294461134169,65.798499748576234,57.210495655551227,36.432929169521152,0,81.210060420940138,103.34623963672931,106.79366608734709,104.75168021155366,107.29223815423452]
[]
["S","IT Capex","$m",null,{"$f":"E513*$N$97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O513*O$94","v":1.9117562443369698},{"$f":"P513*P$94","v":4.364908068256991},3.3018282869560194,5.2708031590393061,4.4973339716163947,{"$f":"T513*T$97","v":2.3535714757631863},0,{"$f":"V513*V$97","v":5.7574380845181565},5.2686808459777126,4.4946968086091408,5.0511413882390981,4.5078087823883211]
["S","Structures and Equipment","$m",null,{"$f":"E514*$N$97","v":0},0,0,0,0,0,0,0,0,0,{"$f":"O514*O$94","v":0.11743532536514052},1.9891214237680601,2.0134905923171589,7.9397287176545674,18.412234996200002,3.7454439999999991,0,{"$f":"V514*V$97","v":13.868199999999998},2.2710999999999997,3.4668899999999998,5.6191999999999993,5.4734999999999996]
["G","Structures and Equipment","$m",null,{"$f":"E515*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.72112876692333649,2.2809701600000003,0,0,{"$f":"V515*V$97","v":2.8188499999999994},1.1824399999999999,0,0,0]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E525,E527:E529)","v":0},{"$f":"SUM(F525,F527:F529)","v":0},0,0,0,31.86320341413116,37.856892618802114,39.720145729921896,40.149954116665718,49.705877228223891,27.802568350836967,41.700976015086077,38.912613340407347,79.73016039219344,82.401034783367621,42.531944645284341,0,103.65454850545829,112.06846048270702,114.75525289595623,115.42202159979277,117.27354693662285]
[]
["S","Sustaining Capex","$m",null,{"$f":"E520+E521+E527+E528","v":0},{"$f":"F520+F521+F527+F528","v":0},0,0,0,0.55132489399075768,1.0576436741863517,0.24190786164900599,9.7145696626861273,10.443668706167784,13.650569733196566,15.861570894387897,14.874725987694649,41.52143206056158,45.06594575721811,23.816872126183529,0,61.632692595812742,59.071735760705089,72.110503544334179,73.965384031024826,82.569815278679869]
["G","Growth Capex","$m",null,{"$f":"E522+E523+E529","v":0},{"$f":"F522+F523+F529","v":0},0,0,0,31.311878520140404,36.799248944615762,39.478237868272899,30.435384453979587,39.262208522056106,14.1519986176404,25.839405120698174,24.037887352712694,38.208728331631868,37.335089026149518,18.715072519100808,0,42.021855909645552,52.996724722001929,42.644749351622053,41.456637568767931,34.703731657942988]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(,E533:E534)","v":0},{"$f":"SUM(,F533:F534)","v":0},0,0,0,31.86320341413116,37.856892618802114,39.720145729921903,40.149954116665711,49.705877228223891,27.802568350836964,41.70097601508607,38.912613340407347,79.730160392193454,82.401034783367635,42.531944645284341,0,103.65454850545829,112.06846048270702,114.75525289595623,115.42202159979276,117.27354693662286]
[]
[null,"Asset lives"]
[null,null,null,null,null,null,"Remaining life"]
[null,null,null,null,"New",null,"initial capital base",null,"Vines Assets",null,"WestNet Energy Assets"]
[null,null,null,null,"assets",null," at 31 Dec 1999)",null,"Opening 1 Jan 2010",null,"Opening 1 Jul 2010"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"years",null,80,null,105]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"years",null,60]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"years",null,60,null,50]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"years",null,60,null,40,null,50.34]
[null,{"$f":"$B$348","v":"Low pressure mains"},"years",null,60,null,32]
[null,{"$f":"$B$349","v":"Regulators"},"years",null,40,null,27]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"years",null,40,null,24]
[null,{"$f":"$B$351","v":"Buildings"},"years",null,40,null,23,null,null,null,35.098812785388127]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"years",null,25,null,10,null,15.34]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"years",null,10,null,5,null,null,null,6.536661453899292]
[null,{"$f":"$B$354","v":"Vehicles"},"years",null,5]
[null,{"$f":"$B$355","v":"Information technology"},"years",null,5,null,5,null,null,null,4.0219203272162298]
[null,{"$f":"$B$356","v":"Full retail contestability"},"years",null,5,null,5]
[null,{"$f":"$B$357","v":"Land"},"years"]
[]
[null,"Depreciation:  initial capital base - 2000"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Dec 2009",{"$f":"E560","v":"$, Dec 2009"},{"$f":"F560","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J560","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P560","v":"$, Dec 2009"},{"$f":"Q560","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,1.8947910076208325,1.894791007620833,1.8947910076208325,1.8947910076208325,1.8947910076208323,1.9410701813691265,1.9410701813691269,1.9410701813691269,1.9410701813691271,1.9410701813691271,0.97053509068456334,1.9410701813691267,1.9410701813691267,1.9410701813691267,1.9410701813691267]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,4.6862753356017119,4.6862753356017119,4.6862753356017119,4.6862753356017111,4.6862753356017119,4.8514936411380782,4.8514936411380774,4.8514936411380774,4.8514936411380774,4.8514936411380774,2.4257468205690396,4.8514936411380791,4.8514936411380782,4.8514936411380782,4.8514936411380782]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,3.3242110833529215,3.3242110833529215,3.324211083352921,3.324211083352921,3.324211083352921,3.2775946177551618,3.2775946177551618,3.2775946177551618,3.2775946177551618,3.2775946177551618,1.6387973088775813,3.2775946177551627,3.2775946177551627,3.2775946177551631,3.2775946177551631]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,1.1955476671025547,1.1955476671025549,1.1955476671025547,1.1955476671025547,1.1955476671025547,1.159157534222593,1.159157534222593,1.159157534222593,1.159157534222593,1.159157534222593,0.57957876711129641,1.1591575342225928,1.1591575342225928,1.1591575342225928,1.1591575342225928]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0.44769777759012941,0.44769777759012941,0.44769777759012941,0.4476977775901293,0.4476977775901293,0.50145402571151354,0.50145402571151354,0.50145402571151354,0.50145402571151354,0.50145402571151354,0.25072701285575671,0.50145402571151343,0.50145402571151343,0.50145402571151343,0.50145402571151343]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0.11362928957880805,0.11362928957880802,0.11362928957880802,0.11362928957880802,0.11362928957880801,0.10930513284338986,0.10930513284338986,0.10930513284338986,0.10930513284338986,0.10930513284338986,5.4652566421694922E-2,0.10930513284338984,0.10930513284338984,0.10930513284338984,0.10930513284338984]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0.10459045723996808,0.10459045723996807,0.10459045723996807,0.10459045723996807,0.10459045723996807,0.10295060684332434,0.10295060684332434,0.10295060684332434,0.10295060684332434,0.10295060684332434,1.1941556084732737E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2,2.3883112169465471E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,6.1561931095678917,6.1561931095678917,6.1561931095678899,6.1561931095678899,6.1561931095678899,8.2656891552830327,8.2656891552830327,8.2656891552830327,8.2656891552830327,8.2656891552830327,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,3.5378044082975482,3.5378044082975486,3.5378044082975482,3.5378044082975468,3.5378044082975468,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"$m",null,{"$f":"SUM(E561:E575)","v":21.460740135952364},21.460740135952371,21.460740135952364,21.46074013595236,21.460740135952364,20.208714895166221,20.208714895166221,20.208714895166221,20.208714895166221,20.208714895166221,5.9319791226046661,11.863958245209332,11.863958245209332,11.863958245209332,11.863958245209332]
[null,"Depreciation:  initial capital base"]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Jun 2014",{"$f":"E580","v":"$, Jun 2014"},{"$f":"F580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P580","v":"$, Jun 2014"},{"$f":"Q580","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E561*$N$97","v":2.1319294926759116},{"$f":"F561*$N$97","v":2.131929492675912},2.1319294926759116,2.1319294926759116,2.1319294926759111,2.1840006366774585,2.1840006366774589,2.1840006366774589,2.1840006366774594,2.1840006366774594,1.0920003183387292,2.1840006366774585,2.1840006366774585,2.1840006366774585,2.1840006366774585]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"E563*$N$97","v":5.2727760257390139},5.2727760257390139,5.2727760257390139,5.2727760257390122,5.2727760257390139,5.4586718722393597,5.4586718722393588,5.4586718722393588,5.4586718722393588,5.4586718722393588,2.7293359361196807,5.4586718722393615,5.4586718722393597,5.4586718722393597,5.4586718722393597]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,3.7402455574131661,3.7402455574131661,3.7402455574131657,3.7402455574131657,3.7402455574131657,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,1.8438974542638198,3.6877949085276396,3.6877949085276396,3.68779490852764,3.68779490852764]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,1.3451738588290076,1.3451738588290079,1.3451738588290076,1.3451738588290076,1.3451738588290076,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,0.65211469864679505,1.3042293972935901,1.3042293972935901,1.3042293972935901,1.3042293972935901]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0.50372842810158358,0.50372842810158358,0.50372842810158358,0.50372842810158347,0.50372842810158347,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.28210621180269274,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.56421242360538548]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0.12785031843118666,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,6.1492490589313879E-2,0.12298498117862776,0.12298498117862776,0.12298498117862776,0.12298498117862776]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0.11768025051075569,0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,1.3436075801020336E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,6.9266581908554112,6.9266581908554112,6.9266581908554086,6.9266581908554086,6.9266581908554086,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,3.9805706946217985,3.9805706946217989,3.9805706946217985,3.9805706946217971,3.9805706946217971,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,{"$f":"E572*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E581:E595)","v":24.146612817177832},{"$f":"SUM(F581:F595)","v":24.146612817177836},24.146612817177832,24.146612817177825,24.146612817177829,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,{"$f":"SUM(O581:O595)","v":6.6743831855620508},{"$f":"SUM(P581:P595)","v":13.348766371124102},{"$f":"SUM(Q581:Q595)","v":13.3487663711241},{"$f":"SUM(R581:R595)","v":13.3487663711241},{"$f":"SUM(S581:S595)","v":13.3487663711241}]
[]
[null,"Depreciation: Vines"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"O601","v":"$, Dec 2009"},{"$f":"P601","v":"$, Dec 2009"},{"$f":"Q601","v":"$, Dec 2009"},{"$f":"R601","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.2410707191100514E-3,8.4821414382201029E-3,8.4821414382201029E-3,8.4821414382201012E-3,8.4821414382201012E-3]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.9814863102998694E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O602:O616)","v":9.2225570294099217E-3},{"$f":"SUM(P602:P616)","v":1.8445114058819843E-2},{"$f":"SUM(Q602:Q616)","v":1.8445114058819843E-2},{"$f":"SUM(R602:R616)","v":1.844511405881984E-2},{"$f":"SUM(S602:S616)","v":1.844511405881984E-2}]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"O621","v":"$, Jun 2014"},{"$f":"P621","v":"$, Jun 2014"},{"$f":"Q621","v":"$, Jun 2014"},{"$f":"R621","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O602*$N$97","v":0},{"$f":"P602*$N$97","v":0},{"$f":"Q602*$N$97","v":0},{"$f":"R602*$N$97","v":0},{"$f":"S602*$N$97","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O604*$N$97","v":0},0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.7718527849401138E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802259E-3,9.5437055698802259E-3]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,5.6049334937601763E-3,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O613*$N$97","v":0},0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E622:E636)","v":0},0,0,0,0,0,0,0,0,0,1.0376786278700291E-2,2.0753572557400582E-2,2.0753572557400582E-2,2.0753572557400578E-2,2.0753572557400578E-2]
[]
[null,"Depreciation:  Ex Westnet Energy Assets"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"P642","v":"$, Dec 2009"},{"$f":"Q642","v":"$, Dec 2009"},{"$f":"R642","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,7.0820612652312525E-3,7.0820612652312525E-3,7.0820612652312516E-3,7.0820612652312516E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.58481788708327309,0.58481788708327309,0.58481788708327309,0.58481788708327309]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.0389472969018517E-2,1.0389472969018518E-2,1.0389472969018518E-2,1.0389472969018517E-2]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P643:P657)","v":0.60228942131752283},{"$f":"SUM(Q643:Q657)","v":0.60228942131752283},{"$f":"SUM(R643:R657)","v":0.60228942131752283},{"$f":"SUM(S643:S657)","v":0.60228942131752283}]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"P662","v":"$, Jun 2014"},{"$f":"Q662","v":"$, Jun 2014"},{"$f":"R662","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P643*$N$97","v":0},{"$f":"Q643*$N$97","v":0},{"$f":"R643*$N$97","v":0},{"$f":"S643*$N$97","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P645*$N$97","v":0},0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,7.9684013801830048E-3,7.9684013801830048E-3,7.9684013801830031E-3,7.9684013801830031E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.65800950938792757,0.65800950938792757,0.65800950938792757,0.65800950938792757]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P654*$N$97","v":1.1689745067885667E-2},1.1689745067885669E-2,1.1689745067885669E-2,1.1689745067885667E-2]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E663:E677)","v":0},0,0,0,0,0,0,0,0,0,0,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.6776676558359962]
[]
[null,"Depreciation:  tariff variation"]
[null,"$, June-2013"]
[null,"ERA Tariff Variaton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2013"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4200000000000001E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S684:S698)","v":1.4200000000000001E-2}]
[]
[null,"$, nominal"]
[null,"ERA Tariff Variaton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S684*R$97","v":0},0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S685*R$97","v":0},0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4376404279234775E-2,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S704:S718)","v":1.4376404279234775E-2},{"$f":"SUM(T704:T718)","v":0},{"$f":"SUM(U704:U718)","v":0},{"$f":"SUM(V704:V718)","v":0},0,0,0,0]
[]
[null,"Depreciation:  2000 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Dec 2009",{"$f":"E724","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J724","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P724","v":"$, Dec 2009"},{"$f":"Q724","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,7.7468934505233331E-2,7.7468934505233331E-2,7.7468934505233331E-2,7.7468934505233331E-2,7.7468934505233331E-2,1.3149478218579268E-2,1.3149478218579268E-2,1.3149478218579268E-2,1.3149478218579268E-2,1.3149478218579268E-2,5.0668708225695917E-3,1.0133741645139183E-2,1.0133741645139182E-2,1.0133741645139182E-2,1.0133741645139182E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0.22088768829483579,0.22088768829483579,0.22088768829483579,0.22088768829483579,0.22088768829483579,0.10843869002284841,0.10843869002284841,0.10843869002284841,0.10843869002284841,0.10843869002284841,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,1.3816487176774035E-3,1.3816487176774035E-3,1.3816487176774035E-3,1.3816487176774035E-3,1.3816487176774035E-3,4.1602615387791746E-2,4.1602615387791746E-2,4.1602615387791746E-2,4.1602615387791746E-2,4.1602615387791746E-2,7.0009069730614187E-2,0.14001813946122837,0.14001813946122835,0.14001813946122835,0.14001813946122835]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,2.8335049516728657E-2,2.8335049516728657E-2,2.8335049516728657E-2,2.8335049516728657E-2,2.8335049516728657E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,3.8327360635568498E-2,3.8327360635568498E-2,3.8327360635568498E-2,3.8327360635568498E-2,3.8327360635568498E-2,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,1.0244542725640876E-2,1.0244542725640876E-2,1.0244542725640876E-2,1.0244542725640876E-2,1.0244542725640876E-2,0,4.0141382822944543E-18,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,1.7415745708053044E-3,1.7415745708053044E-3,1.7415745708053044E-3,1.7415745708053044E-3,1.7415745708053044E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0.69048906734656856,0.69048906734656856,0.69048906734656856,0.69048906734656856,0.69048906734656856,0.62997715156130984,0.62997715156130984,0.62997715156130984,0.62997715156130984,0.62997715156130984,0.28584680295291731,0.57169360590583462,0.57169360590583451,0.57169360590583451,0.57169360590583451]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0.80232210337013643,0.80232210337013643,0.80232210337013643,0.80232210337013643,0.80232210337013643,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.82455097606045258,0.82455097606045258,0.82455097606045258,0.82455097606045258,0.82455097606045258,2.2204460492503131E-16,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,2.8142421934501138E-5,2.8142421934501138E-5,2.8142421934501138E-5,2.8142421934501138E-5,2.8142421934501138E-5,2.0328790734103208E-20,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E725:E739)","v":1.8711979696831949},1.8711979696831949,1.8711979696831949,1.8711979696831949,1.8711979696831949,1.6231242851029026,1.6231242851029026,1.6231242851029026,1.6231242851029026,1.6231242851029026,0.36092274350610132,0.72184548701220219,0.72184548701220208,0.72184548701220208,0.72184548701220208]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Jun 2014",{"$f":"E744","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J744","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P744","v":"$, Jun 2014"},{"$f":"Q744","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E725*$N$97","v":8.7164392048315761E-2},{"$f":"F725*$N$97","v":8.7164392048315761E-2},{"$f":"G725*$N$97","v":8.7164392048315761E-2},8.7164392048315761E-2,8.7164392048315761E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,5.7010041206490688E-3,1.1402008241298138E-2,1.1402008241298136E-2,1.1402008241298136E-2,1.1402008241298136E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"E727*$N$97","v":0.24853241088370182},0.24853241088370182,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,7.8770903974739667E-2,0.15754180794947933,0.15754180794947931,0.15754180794947931,0.15754180794947931]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,0,4.5165191080616987E-18,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.32162134354206973,0.64324268708413945,0.64324268708413934,0.64324268708413934,0.64324268708413934]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,{"$f":"E736*$N$97","v":0},0,0,0,0,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,2.4983411892145424E-16,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,2.2872996727428063E-20,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E745:E759)","v":2.105383718921038},2.105383718921038,2.105383718921038,2.105383718921038,2.105383718921038,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,{"$f":"SUM(O745:O759)","v":0.40609325163745874},{"$f":"SUM(P745:P759)","v":0.81218650327491693},{"$f":"SUM(Q745:Q759)","v":0.81218650327491682},{"$f":"SUM(R745:R759)","v":0.81218650327491682},{"$f":"SUM(S745:S759)","v":0.81218650327491682}]
[]
[null,"Depreciation:  2001 CAPEX "]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,"$, Dec 2009",{"$f":"F765","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J765","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P765","v":"$, Dec 2009"},{"$f":"Q765","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,3.6261829631832741E-2,3.6261829631832741E-2,3.6261829631832741E-2,3.6261829631832741E-2,1.8075839822514601E-2,1.8075839822514601E-2,1.8075839822514601E-2,1.8075839822514601E-2,1.8075839822514601E-2,8.632474379740393E-3,1.7264948759480786E-2,1.7264948759480786E-2,1.7264948759480789E-2,1.7264948759480789E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,8.8793332422416424E-2,8.8793332422416424E-2,8.8793332422416424E-2,8.8793332422416424E-2,7.5319423929098961E-2,7.5319423929098961E-2,7.5319423929098961E-2,7.5319423929098961E-2,7.5319423929098961E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,1.4509694168258467E-3,1.4509694168258467E-3,1.4509694168258467E-3,1.4509694168258467E-3,2.4601757417887043E-2,2.4601757417887043E-2,2.4601757417887043E-2,2.4601757417887043E-2,2.4601757417887043E-2,4.9371997756992886E-2,9.8743995513985758E-2,9.8743995513985758E-2,9.8743995513985758E-2,9.8743995513985758E-2]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,5.2917753148817033E-2,5.2917753148817033E-2,5.2917753148817033E-2,5.2917753148817033E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,8.299185056264511E-3,8.299185056264511E-3,8.299185056264511E-3,8.299185056264511E-3,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,5.3772314299861297E-3,2.0954391048082976E-3,4.1908782096165952E-3,4.1908782096165952E-3,4.1908782096165952E-3,4.1908782096165952E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,1.0244537446298323E-2,1.0244537446298323E-2,1.0244537446298323E-2,1.0244537446298323E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,3.4746466966808112E-3,3.4746466966808112E-3,3.4746466966808112E-3,3.4746466966808112E-3,1.8403722230061678E-3,1.8403722230061678E-3,1.8403722230061678E-3,1.8403722230061678E-3,1.8403722230061678E-3,7.8928814091394747E-4,1.5785762818278949E-3,1.5785762818278952E-3,1.5785762818278952E-3,1.5785762818278952E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,0.4300319903541549,0.4300319903541549,0.4300319903541549,0.4300319903541549,0.4992363367799113,0.4992363367799113,0.4992363367799113,0.4992363367799113,0.4992363367799113,0.24307643453475294,0.48615286906950583,0.48615286906950589,0.48615286906950589,0.48615286906950589]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,0.64631491599501456,0.64631491599501456,0.64631491599501456,0.64631491599501456,0,3.2113106258355635E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0.15509895562162324,0.15509895562162324,0.15509895562162324,0.15509895562162324,0.15509895562162324,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737073E-3,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,0,0,0,0,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737075E-3,1.0372799113737073E-3,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,{"$f":"SUM(F766:F780)","v":1.2777891601683051},1.2777891601683051,1.2777891601683051,1.2777891601683051,0.78162447704677485,0.78162447704677518,0.78162447704677485,0.78162447704677485,0.78162447704677485,0.30396563391720849,0.60793126783441687,0.60793126783441687,0.60793126783441687,0.60793126783441687]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,"$, Jun 2014",{"$f":"F785","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J785","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P785","v":"$, Jun 2014"},{"$f":"Q785","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"F766*$N$97","v":4.0800100770777767E-2},{"$f":"G766*$N$97","v":4.0800100770777767E-2},4.0800100770777767E-2,4.0800100770777767E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,9.7128531067108264E-3,1.9425706213421653E-2,1.9425706213421653E-2,1.9425706213421656E-2,1.9425706213421656E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"F768*$N$97","v":9.9906070581377251E-2},9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,5.5551043733644966E-2,0.11110208746728992,0.11110208746728992,0.11110208746728992,0.11110208746728992]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,8.8806979717866196E-4,1.7761395943573239E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.273498141839845,0.54699628367968989,0.54699628367969,0.54699628367969,0.54699628367969]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,0.72720306641958554,0.72720306641958554,0.72720306641958554,0.72720306641958554,0,3.6132152864493595E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,{"$f":"F777*$N$97","v":0},0,0,0,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.167098443218065E-3,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m"]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,{"$f":"SUM(F786:F800)","v":1.4377081087190413},1.4377081087190413,1.4377081087190413,1.4377081087190413,0.87827990553309754,0.87827990553309787,0.87827990553309754,0.87827990553309754,0.87827990553309754,0.3420077977474254,0.68401559549485069,0.6840155954948508,0.6840155954948508,0.6840155954948508]
[]
[null,"Depreciation:  2002 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,"$, Dec 2009",{"$f":"G806","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"J806","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P806","v":"$, Dec 2009"},{"$f":"Q806","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,3.4122488328631496E-2,3.4122488328631496E-2,3.4122488328631496E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,7.1853380550836093E-2,7.1853380550836093E-2,7.1853380550836093E-2,8.6066308243727588E-2,8.6066308243727588E-2,8.6066308243727588E-2,8.6066308243727588E-2,8.6066308243727588E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,9.2317979047789553E-5,9.2317979047789553E-5,9.2317979047789553E-5,1.6300489229772927E-3,1.6300489229772927E-3,1.6300489229772927E-3,1.6300489229772927E-3,1.6300489229772927E-3,4.3466627816784141E-2,8.6933255633568282E-2,8.6933255633568282E-2,8.6933255633568268E-2,8.6933255633568268E-2]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,5.4257374092895654E-2,5.4257374092895654E-2,5.4257374092895654E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,9.8360906121746413E-3,9.8360906121746413E-3,9.8360906121746413E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,3.2909276185483659E-9,3.2909276185483659E-9,3.2909276185483659E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,3.4576972005994425E-3,3.4576972005994425E-3,3.4576972005994425E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,0.4088675047907665,0.4088675047907665,0.4088675047907665,0.89233548387096773,0.89233548387096773,0.89233548387096773,0.89233548387096773,0.89233548387096773,0.46166964341797345,0.9233392868359469,0.9233392868359469,0.9233392868359469,0.9233392868359469]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,0.2694101041624537,0.2694101041624537,0.2694101041624537,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,0,0,0,8.7403635920655837E-2,8.7403635920655837E-2,8.7403635920655837E-2,8.7403635920655837E-2,8.7403635920655837E-2,2.7755575615628914E-17,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,0,0,0,0.41563173978494622,0.41563173978494622,0.41563173978494622,0.41563173978494622,0.41563173978494611,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,{"$f":"SUM(G807:G821)","v":0.8518969610083329},0.8518969610083329,0.8518969610083329,1.4830672167432748,1.4830672167432748,1.4830672167432748,1.4830672167432748,1.4830672167432746,0.50513627123475757,1.0102725424695151,1.0102725424695151,1.0102725424695151,1.0102725424695151]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,"$, Jun 2014",{"$f":"G826","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"J826","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P826","v":"$, Jun 2014"},{"$f":"Q826","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"G807*$N$97","v":3.8393014817313532E-2},3.8393014817313532E-2,3.8393014817313532E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"G809*$N$97","v":8.084603554095364E-2},8.084603554095364E-2,8.084603554095364E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,1.0387183675910933E-4,1.0387183675910933E-4,1.0387183675910933E-4,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,4.8906599945355594E-2,9.7813199890711189E-2,9.7813199890711189E-2,9.7813199890711161E-2,9.7813199890711161E-2]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,6.1047838816290986E-2,6.1047838816290986E-2,6.1047838816290986E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,1.1067105334776881E-2,1.1067105334776881E-2,1.1067105334776881E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,3.7027965723008871E-9,3.7027965723008871E-9,3.7027965723008871E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,3.890437841984954E-3,3.890437841984954E-3,3.890437841984954E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,0.46003843619394896,0.46003843619394896,0.46003843619394896,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,0.51944891268605131,1.0388978253721026,1.0388978253721026,1.0388978253721026,1.0388978253721026]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,0.3031275451375588,0.3031275451375588,0.3031275451375588,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"G818*$N$97","v":0},0,0,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,3.122926486518178E-17,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,0,0,0,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108086,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,{"$f":"SUM(G827:G841)","v":0.95851428922238346},0.95851428922238346,0.95851428922238346,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,0.56835551263140693,1.1367110252628139,1.1367110252628139,1.1367110252628139,1.1367110252628139]
[]
[null,"Depreciation:  2003 CAPEX "]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"H847","v":"$, Dec 2009"},"$, Dec 2009",{"$f":"J847","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P847","v":"$, Dec 2009"},{"$f":"Q847","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,2.9338278521333756E-2,2.9338278521333756E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,4.3085187053770235E-2,4.3085187053770235E-2,0.13531512605042012,0.13531512605042012,0.13531512605042012,0.13531512605042012,0.13531512605042012,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,1.3740887438007447E-4,1.3740887438007447E-4,0,0,0,0,0,6.8112607024681193E-2,0.13622521404936239,0.13622521404936239,0.13622521404936239,0.13622521404936236]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,5.5371386368614883E-2,5.5371386368614883E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,8.4964171998455906E-3,8.4964171998455906E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,3.2106610820635522E-9,3.2106610820635522E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,3.4408303849867584E-3,3.4408303849867584E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,0.39591260533423961,0.39591260533423961,0.84417647058823508,0.84417647058823508,0.84417647058823508,0.84417647058823508,0.84417647058823508,0.4234659000288481,0.84693180005769619,0.84693180005769619,0.84693180005769619,0.84693180005769619]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,0.28876121613867078,0.28876121613867078,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,0,0,8.0611464968152857E-2,8.0611464968152857E-2,8.0611464968152857E-2,8.0611464968152857E-2,8.0611464968152829E-2,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,0,0,0.72602571218487388,0.72602571218487388,0.72602571218487388,0.72602571218487388,0.72602571218487355,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,{"$f":"SUM(H848:H862)","v":0.82454333308650274},0.82454333308650274,1.786128773791682,1.786128773791682,1.786128773791682,1.786128773791682,1.7861287737916816,0.49157850705352929,0.98315701410705858,0.98315701410705858,0.98315701410705858,0.98315701410705858]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"H867","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"J867","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P867","v":"$, Jun 2014"},{"$f":"Q867","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"H848*$N$97","v":3.3010047542133998E-2},3.3010047542133998E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"H850*$N$97","v":4.8477420785697639E-2},4.8477420785697639E-2,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,1.5460598592037533E-4,1.5460598592037533E-4,0,0,0,0,0,7.6637093565952039E-2,0.15327418713190408,0.15327418713190408,0.15327418713190408,0.15327418713190405]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,6.2301272897546715E-2,6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,9.5597679836859611E-3,9.5597679836859611E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,3.6124844504264072E-9,3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,3.8714600964142917E-3,3.8714600964142917E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,0.44546219421531502,0.44546219421531502,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.47646386212674591,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.95292772425349181]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,0.3249005038291734,0.3249005038291734,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"H859*$N$97","v":0},0,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788868E-2,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,0,0,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018332,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,{"$f":"SUM(H868:H882)","v":0.92773727694837183},0.92773727694837183,2.009667871152125,2.009667871152125,2.009667871152125,2.009667871152125,2.0096678711521245,0.5531009556926979,1.1062019113853958,1.1062019113853958,1.1062019113853958,1.1062019113853958]
[]
[null,"Depreciation:  2004 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"I888","v":"$, Dec 2009"},{"$f":"J888","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P888","v":"$, Dec 2009"},{"$f":"Q888","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,2.4263484357332367E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,2.9341578307650003E-2,0.17586348122866893,0.17586348122866893,0.17586348122866893,0.17586348122866893,0.17586348122866893,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,1.1441495111906931E-4,6.8432473022130632E-4,6.8432473022130632E-4,6.8432473022130632E-4,6.8432473022130632E-4,6.8432473022130632E-4,8.8006121222547196E-2,0.17601224244509439,0.17601224244509439,0.17601224244509436,0.17601224244509436]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,5.7067430775390157E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,4.1634388273668168E-3,0,0,0,0,0,4.4470362752969061E-5,8.8940725505938108E-5,8.8940725505938121E-5,8.8940725505938108E-5,8.8940725505938121E-5]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,3.1323522769462581E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,3.424045846523411E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,0.37977546552145636,0.75389897610921486,0.75389897610921486,0.75389897610921486,0.75389897610921486,0.75389897610921486,0.36745510141657106,0.73491020283314212,0.73491020283314212,0.73491020283314212,0.73491020283314223]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,0.2779541798989924,0,1.1239587190424472E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,0,0.22834183113174977,0.22834183113174977,0.22834183113174977,0.22834183113174977,0.22834183113174977,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,0,1.6205634675767917,1.6205634675767917,1.6205634675767917,1.6205634675767917,1.6205634675767915,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I889:I903)","v":0.7761040416181828},2.7793520807766465,2.7793520807766465,2.7793520807766465,2.7793520807766465,2.7793520807766461,0.45550569300187121,0.91101138600374243,0.91101138600374243,0.91101138600374243,0.91101138600374254]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"I908","v":"$, Jun 2014"},{"$f":"J908","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P908","v":"$, Jun 2014"},{"$f":"Q908","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"I889*$N$97","v":2.7300128451331993E-2},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"I891*$N$97","v":3.3013760306095215E-2},0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,1.2873430774832371E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,9.9020337660323698E-2,0.1980406753206474,0.1980406753206474,0.19804067532064737,0.19804067532064737]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,4.6845050410918672E-3,0,0,0,0,0,5.0035955164308593E-5,1.0007191032861717E-4,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861719E-4]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,3.8525749252122737E-3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,0.4273054454467502,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.41344315272419224,0.82688630544838448,0.82688630544838448,0.82688630544838448,0.8268863054483846]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,0.31274093625938776,0,1.2646253502572756E-16,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"I900*$N$97","v":0},0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,0,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511621,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,{"$f":"SUM(I909:I923)","v":0.87323567034886396},3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,{"$f":"SUM(O909:O923)","v":0.51251352633968028},{"$f":"SUM(P909:P923)","v":1.0250270526793606},{"$f":"SUM(Q909:Q923)","v":1.0250270526793606},{"$f":"SUM(R909:R923)","v":1.0250270526793606},{"$f":"SUM(S909:S923)","v":1.0250270526793606}]
[]
[null,"Depreciation:  2005 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"J929","v":"$, Dec 2009"},{"$f":"K929","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P929","v":"$, Dec 2009"},{"$f":"Q929","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,0,6.3297794438943776E-3,6.3297794438943776E-3,6.3297794438943776E-3,6.3297794438943776E-3,2.1304371125554695E-3,4.260874225110939E-3,4.260874225110939E-3,4.260874225110939E-3,4.2608742251109381E-3]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,0,0.10734489894644415,0.10734489894644415,0.10734489894644415,0.10734489894644415,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,0,3.3882566906538028E-2,3.3882566906538028E-2,3.3882566906538028E-2,3.3882566906538028E-2,6.9241409299706042E-2,0.13848281859941208,0.13848281859941208,0.13848281859941208,0.13848281859941208]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,0,2.1800699628292154E-3,2.1800699628292154E-3,2.1800699628292154E-3,2.1800699628292154E-3,1.4381687006042206E-3,2.8763374012084411E-3,2.8763374012084411E-3,2.8763374012084411E-3,2.8763374012084415E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,0,2.2047217620578817E-4,2.2047217620578817E-4,2.2047217620578817E-4,2.2047217620578817E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,0,3.7306746566897586E-4,3.7306746566897586E-4,3.7306746566897586E-4,3.7306746566897586E-4,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,0,0.91215868940297606,0.91215868940297606,0.91215868940297606,0.91215868940297606,0.35572195014825569,0.71144390029651139,0.71144390029651128,0.71144390029651128,0.71144390029651128]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,0,0.76276604745041621,0.76276604745041621,0.76276604745041621,0.76276604745041621,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,{"$f":"SUM(J930:J944)","v":0},1.8252555917549729,1.8252555917549729,1.8252555917549729,1.8252555917549729,0.42853196526112142,0.85706393052224283,0.85706393052224272,0.85706393052224272,0.85706393052224272]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"J949","v":"$, Jun 2014"},{"$f":"K949","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P949","v":"$, Jun 2014"},{"$f":"Q949","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"J930*$N$97","v":0},7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,2.3970673780277967E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555925E-3]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"J932*$N$97","v":0},0.12077941843285088,0.12077941843285088,0.12077941843285088,0.12077941843285088,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,0,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,7.7907168657002257E-2,0.15581433731400451,0.15581433731400451,0.15581433731400451,0.15581433731400451]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,0,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,1.6181596049009137E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018279E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,0,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,0,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,0,1.0263179443629475,1.0263179443629475,1.0263179443629475,1.0263179443629475,0.40024156419525042,0.80048312839050084,0.80048312839050062,0.80048312839050062,0.80048312839050062]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"J941*$N$97","v":0},0.85822838826602044,0.85822838826602044,0.85822838826602044,0.85822838826602044,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,{"$f":"SUM(J950:J964)","v":0},2.0536915216945881,2.0536915216945881,2.0536915216945881,2.0536915216945881,0.4821639598351814,0.9643279196703628,0.96432791967036258,0.96432791967036258,0.96432791967036258]
[]
[null,"Depreciation:  2006 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"K970","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P970","v":"$, Dec 2009"},{"$f":"Q970","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,0,7.9971691436659578E-3,7.9971691436659578E-3,7.9971691436659578E-3,6.5101755460598518E-3,1.3020351092119702E-2,1.3020351092119704E-2,1.3020351092119704E-2,1.3020351092119704E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,0,0.10021792975287286,0.10021792975287286,0.10021792975287286,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,0,3.5626065082787768E-2,3.5626065082787768E-2,3.5626065082787768E-2,7.7413479324695569E-2,0.15482695864939114,0.15482695864939114,0.15482695864939114,0.15482695864939117]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,0,2.1399214137914446E-3,2.1399214137914446E-3,2.1399214137914446E-3,1.069060586429706E-2,2.1381211728594123E-2,2.1381211728594123E-2,2.1381211728594123E-2,2.1381211728594123E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,0,2.1641192211817401E-4,2.1641192211817401E-4,2.1641192211817401E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,0,3.661969900901235E-4,3.661969900901235E-4,3.661969900901235E-4,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,0,0.87809961258806146,0.87809961258806146,0.87809961258806146,0.43762098114771536,0.87524196229543072,0.87524196229543072,0.87524196229543072,0.87524196229543083]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,0,0.6600413977217745,0.6600413977217745,0.6600413977217745,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,{"$f":"SUM(K971:K985)","v":0},{"$f":"SUM(L971:L985)","v":1.6847047046151624},1.6847047046151624,1.6847047046151624,0.53223524188276783,1.0644704837655357,1.0644704837655357,1.0644704837655357,1.0644704837655359]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"K990","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P990","v":"$, Jun 2014"},{"$f":"Q990","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"K971*$N$97","v":0},8.9980376129750878E-3,8.9980376129750878E-3,8.9980376129750878E-3,7.3249425363115742E-3,1.4649885072623147E-2,1.4649885072623148E-2,1.4649885072623148E-2,1.4649885072623148E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"K973*$N$97","v":0},0.11276048876933845,0.11276048876933845,0.11276048876933845,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,0,4.0084768479746541E-2,4.0084768479746541E-2,4.0084768479746541E-2,8.7101996494170414E-2,0.17420399298834083,0.17420399298834083,0.17420399298834083,0.17420399298834086]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,0,2.4077386665451441E-3,2.4077386665451441E-3,2.4077386665451441E-3,1.2028565601694999E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,0,2.4349648983701717E-4,2.4349648983701717E-4,2.4349648983701717E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,0,4.1202758518606511E-4,4.1202758518606511E-4,4.1202758518606511E-4,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,0,0.98799627719069072,0.98799627719069072,0.98799627719069072,0.49239049191713385,0.98478098383426771,0.98478098383426771,0.98478098383426771,0.98478098383426782]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"K982*$N$97","v":0},0.74264745638463048,0.74264745638463048,0.74264745638463048,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,{"$f":"SUM(K991:K1005)","v":0},{"$f":"SUM(L991:L1005)","v":1.8955502911789495},1.8955502911789495,1.8955502911789495,0.59884599654931081,1.1976919930986216,1.1976919930986216,1.1976919930986216,1.1976919930986218]
[]
[null,"Depreciation:  2007 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"L1011","v":"$, Dec 2009"},{"$f":"M1011","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"P1011","v":"$, Dec 2009"},{"$f":"Q1011","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,0,7.9971691436659578E-3,7.9971691436659578E-3,6.7456738549558437E-3,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2,1.3491347709911687E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,0,8.4491778716998631E-2,8.4491778716998631E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,3.4773944512549636E-2,3.4773944512549636E-2,0.1128842633948077,0.2257685267896154,0.22576852678961543,0.22576852678961543,0.22576852678961543]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,0,2.0061755486311069E-3,2.0061755486311069E-3,8.5432151108215722E-3,1.7086430221643144E-2,1.7086430221643144E-2,1.7086430221643144E-2,1.7086430221643144E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,0,2.0288609842756275E-4,2.0288609842756275E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,0,3.4330954527880266E-4,3.4330954527880266E-4,5.4056981624574512E-4,1.0811396324914902E-3,1.0811396324914902E-3,1.0811396324914902E-3,1.0811396324914902E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,0,0.68563398074178994,0.68563398074178994,0.39174652804684379,0.78349305609368747,0.78349305609368758,0.78349305609368758,0.78349305609368758]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,0,0.55398997646218173,0.55398997646218173,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(L1012:L1026)","v":0},{"$f":"SUM(M1012:M1026)","v":1.3694392207695234},1.3694392207695234,0.5204602502236747,1.0409205004473492,1.0409205004473494,1.0409205004473494,1.0409205004473494]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014","$, Jun 2014",{"$f":"M1031","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"P1031","v":"$, Jun 2014"},{"$f":"Q1031","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"L1012*$N$97","v":0},{"$f":"M1012*$N$97","v":8.9980376129750878E-3},8.9980376129750878E-3,7.5899141285301159E-3,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"L1014*$N$97","v":0},9.5066165192326191E-2,9.5066165192326191E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,3.9126002595963105E-2,3.9126002595963105E-2,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149851,0.25402410020149851]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,0,2.2572541258691742E-3,2.2572541258691742E-3,9.612422786354987E-3,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,0,2.2827787083219282E-4,2.2827787083219282E-4,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,0,3.8627571154459413E-4,3.8627571154459413E-4,6.0822366660467106E-4,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,0,0.77144302397740527,0.77144302397740527,0.44077472050341543,0.88154944100683075,0.88154944100683086,0.88154944100683086,0.88154944100683086]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"L1023*$N$97","v":0},0.62332339805092807,0.62332339805092807,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(L1032:L1046)","v":0},{"$f":"SUM(M1032:M1046)","v":1.5408284351378436},1.5408284351378436,0.58559733118565449,1.1711946623713088,1.171194662371309,1.171194662371309,1.171194662371309]
[]
[null,"Depreciation:  2008 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"M1052","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",{"$f":"P1052","v":"$, Dec 2009"},{"$f":"Q1052","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,0,7.1775856231500448E-3,1.3878074605876346E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752693E-2,2.7756149211752689E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,9.5622130956936724E-2,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,3.974152057265018E-2,9.8068893522745337E-2,0.19613778704549067,0.19613778704549067,0.19613778704549067,0.1961377870454907]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,0,2.472066990858226E-3,2.3402721554200215E-3,4.6805443108400438E-3,4.680544310840043E-3,4.6805443108400438E-3,4.680544310840043E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,0,2.5000206346299894E-4,1.5785601742043112E-4,3.1571203484086224E-4,3.1571203484086224E-4,3.1571203484086229E-4,3.1571203484086229E-4]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,0,4.2303585800822192E-4,1.4920213004042347E-3,2.9840426008084695E-3,2.9840426008084699E-3,2.9840426008084699E-3,2.9840426008084699E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,0,0.80488033126414249,0.35133701915068577,0.70267403830137154,0.70267403830137154,0.70267403830137154,0.70267403830137154]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,0,0.79978706988257608,0.22531706368327742,0.45063412736655489,0.45063412736655489,0.45063412736655489,0.22531706368327747]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1053:M1067)","v":0},1.7503537432117851,0.69259120043582956,1.3851824008716591,1.3851824008716591,1.3851824008716591,1.1598653371883818]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"M1072","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",{"$f":"P1072","v":"$, Jun 2014"},{"$f":"Q1072","v":"$, Jun 2014"},"$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1053*$N$97","v":0},8.0758808832505826E-3,1.5614955124246131E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492258E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1055*$N$97","v":0},0.10758951267959897,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,4.4715284932138527E-2,0.11034249454126221,0.22068498908252443,0.22068498908252443,0.22068498908252443,0.22068498908252446]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,0,2.7814532074958427E-3,2.6331638734621745E-3,5.26632774692435E-3,5.2663277469243491E-3,5.26632774692435E-3,5.2663277469243491E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,0,2.8129053293103796E-4,1.7761214708188246E-4,3.5522429416376492E-4,3.5522429416376492E-4,3.5522429416376497E-4,3.5522429416376497E-4]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,0,4.759799991238208E-4,1.6787520107700352E-3,3.3575040215400704E-3,3.3575040215400712E-3,3.3575040215400712E-3,3.3575040215400712E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,0,0.90561339450908029,0.39530784660873608,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.79061569321747216]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"M1064*$N$97","v":0},0.89988269697589807,0.25351613520304439,0.50703227040608878,0.50703227040608878,0.50703227040608878,0.25351613520304445]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M1073:M1087)","v":0},{"$f":"SUM(N1073:N1087)","v":1.969415493719517},0.77927095950860292,1.5585419190172058,1.5585419190172058,1.5585419190172058,1.3050257838141615]
[]
[null,"Depreciation:  2009 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"N1093","v":"$, Dec 2009"},{"$f":"O1093","v":"$, Dec 2009"},{"$f":"P1093","v":"$, Dec 2009"},{"$f":"Q1093","v":"$, Dec 2009"},{"$f":"R1093","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,0,4.3197777045083201E-2,8.6395554090166402E-2,8.6395554090166388E-2,8.6395554090166388E-2,8.6395554090166374E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,7.1858726611633048E-2,0.1437174532232661,0.1437174532232661,0.1437174532232661,0.1437174532232661]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,9.0807308978881375E-3,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,2.0718681789598771E-2,4.1437363579197542E-2,4.1437363579197535E-2,4.1437363579197535E-2,4.1437363579197535E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,1.8807648509604313E-3,3.761529701920863E-3,3.761529701920863E-3,3.7615297019208626E-3,3.7615297019208626E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.38051512314465746,0.76103024628931493,0.76103024628931482,0.76103024628931482,0.76103024628931482]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.1882975681911119,0.37659513638222381,0.37659513638222381,0.37659513638222386,0.37659513638222381]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1094:N1108)","v":0},0.71554937253093287,1.4310987450618657,1.4310987450618657,1.431098745061866,1.4310987450618657]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"N1113","v":"$, Jun 2014"},{"$f":"O1113","v":"$, Jun 2014"},{"$f":"P1113","v":"$, Jun 2014"},{"$f":"Q1113","v":"$, Jun 2014"},{"$f":"R1113","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N1094*$N$97","v":0},4.8604101734728337E-2,9.7208203469456675E-2,9.7208203469456661E-2,9.7208203469456661E-2,9.7208203469456647E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293647,0.16170410135293647]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,1.0217210203340359E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423605E-2,4.6623367515423605E-2,4.6623367515423605E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,2.1161479226067411E-3,4.232295845213483E-3,4.232295845213483E-3,4.2322958452134822E-3,4.2322958452134822E-3]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.42813767332573144,0.85627534665146288,0.85627534665146277,0.85627534665146277,0.85627534665146277]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0.21186354453404541,0.42372708906809081,0.42372708906809081,0.42372708906809087,0.42372708906809081]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1114:N1128)","v":0},0.8051024121546323,1.6102048243092646,1.6102048243092646,1.6102048243092646,1.6102048243092646]
[]
[null,"Depreciation:  2010 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"O1134","v":"$, Dec 2009"},{"$f":"P1134","v":"$, Dec 2009"},{"$f":"Q1134","v":"$, Dec 2009"},{"$f":"R1134","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,7.9808893376702716E-2,7.9808893376702716E-2,7.980889337670273E-2,7.980889337670273E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,9.0434583859780926E-2,9.0434583859780926E-2,9.0434583859780926E-2,9.0434583859780926E-2]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.6703216047441304E-2,1.6703216047441304E-2,1.6703216047441304E-2,1.6703216047441304E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,5.0146036315624185E-2,5.0146036315624191E-2,5.0146036315624191E-2,5.0146036315624198E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.1340736051309782E-2,1.134073605130978E-2,1.1340736051309782E-2,1.134073605130978E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.36460158603446419,0.36460158603446419,0.36460158603446419,0.36460158603446419]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.61220783715028448,0.61220783715028448,0.61220783715028448,0.6122078371502846]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1135:O1149)","v":0},{"$f":"SUM(P1135:P1149)","v":1.2252428888356075},{"$f":"SUM(Q1135:Q1149)","v":1.2252428888356075},{"$f":"SUM(R1135:R1149)","v":1.2252428888356075},{"$f":"SUM(S1135:S1149)","v":1.2252428888356077}]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"O1154","v":"$, Jun 2014"},{"$f":"P1154","v":"$, Jun 2014"},{"$f":"Q1154","v":"$, Jun 2014"},{"$f":"R1154","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1135*$N$97","v":0},8.9797203429449621E-2,8.9797203429449621E-2,8.9797203429449635E-2,8.9797203429449635E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.10175272930528982,0.10175272930528982,0.10175272930528982,0.10175272930528982]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,5.642195541993509E-2,5.6421955419935096E-2,5.6421955419935096E-2,5.6421955419935103E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.2760061431154143E-2,1.2760061431154142E-2,1.2760061431154143E-2,1.2760061431154142E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.41023251177410841,0.41023251177410841,0.41023251177410841,0.41023251177410841]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1146*$N$97","v":0},0.6888273896269218,0.6888273896269218,0.6888273896269218,0.68882738962692192]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1147*$N$97","v":0},0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O1148*$N$97","v":0},0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1155:O1169)","v":0},{"$f":"SUM(P1155:P1169)","v":1.3785855220412677},{"$f":"SUM(Q1155:Q1169)","v":1.3785855220412677},{"$f":"SUM(R1155:R1169)","v":1.3785855220412677},{"$f":"SUM(S1155:S1169)","v":1.3785855220412677}]
[]
[null,"Depreciation:  2011 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"P1175","v":"$, Dec 2009"},{"$f":"Q1175","v":"$, Dec 2009"},{"$f":"R1175","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,3.4729951015505668E-2,3.4729951015505668E-2,3.4729951015505661E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.19239392529514027,0.19239392529514027,0.19239392529514027]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,6.5253733005363954E-3,6.5253733005363962E-3,6.5253733005363954E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,1.0599042126731718E-2,1.0599042126731718E-2,1.0599042126731717E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,5.1422683781592482E-2,5.1422683781592489E-2,5.1422683781592482E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.86097983351540142,0.86097983351540142,0.86097983351540142]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,6.4899819216134177E-2,6.4899819216134177E-2,6.4899819216134177E-2]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.91624056400141163,0.91624056400141163,0.91624056400141163]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1176:P1190)","v":0},{"$f":"SUM(Q1176:Q1190)","v":2.1377911922524535},{"$f":"SUM(R1176:R1190)","v":2.1377911922524535},{"$f":"SUM(S1176:S1190)","v":2.1377911922524535}]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"P1195","v":"$, Jun 2014"},{"$f":"Q1195","v":"$, Jun 2014"},{"$f":"R1195","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P1176*$N$97","v":0},3.9076503187607907E-2,3.9076503187607907E-2,3.9076503187607893E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.21647257238328363,0.21647257238328363,0.21647257238328363]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,7.3420423329966312E-3,7.342042332996632E-3,7.3420423329966312E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,1.1925542401885593E-2,1.1925542401885593E-2,1.1925542401885592E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,5.7858378948177011E-2,5.7858378948177018E-2,5.7858378948177011E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0.96873390906338563,0.96873390906338563,0.96873390906338563]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,7.3022216223172495E-2,7.3022216223172495E-2,7.3022216223172495E-2]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,1.0309106771798171,1.0309106771798171,1.0309106771798171]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1196:P1210)","v":0},{"$f":"SUM(Q1196:Q1210)","v":2.4053418417203258},{"$f":"SUM(R1196:R1210)","v":2.4053418417203258},{"$f":"SUM(S1196:S1210)","v":2.4053418417203258}]
[]
[null,"Depreciation:  2012 CAPEX"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"Q1216","v":"$, Dec 2009"},{"$f":"R1216","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.8403371615805888E-2,5.8403371615805888E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20189292681148754,0.20189292681148754]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.7302215148876522E-3,5.7302215148876531E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.16726316614284517,0.16726316614284517]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97761366731257338,0.97761366731257338]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.69129584138463651,0.69129584138463651]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1217:Q1231)","v":0},{"$f":"SUM(R1217:R1231)","v":2.1021991947822363},{"$f":"SUM(S1217:S1231)","v":2.1021991947822363}]
[]
[null,"$, June-2014"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014",{"$f":"Q1236","v":"$, Jun 2014"},{"$f":"R1236","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1217*$N$97","v":0},6.5712719724055124E-2,6.5712719724055124E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22716040096291262,0.22716040096291262]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.4473750392632541E-3,6.447375039263255E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.18819662722910738,0.18819662722910738]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0999647989694294,1.0999647989694294]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.77781348258701311,0.77781348258701311]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1237:Q1251)","v":0},{"$f":"SUM(R1237:R1251)","v":2.3652954045117811},{"$f":"SUM(S1237:S1251)","v":2.3652954045117811}]
[]
[null,"Depreciation:  2013 CAPEX"]
[null,"$, Dec-2009"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Dec 2009",{"$f":"R1256","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.885607518635398E-2]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.20096138564870356]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.6719571066075553E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97284644133377585]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0005599465668069]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1257:R1271)","v":0},{"$f":"SUM(S1257:S1271)","v":2.269895805842248}]
[]
[null,"$, June-2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1257*$N$97","v":0},9.9976665780717164E-2,null,null,"Note no depreciation has been allowed on post June 2013 CAPEX by ERA"]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.22611227477348425]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.5069715194108029E-3]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.094600941097204]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.1257828703517205]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1276:R1290)","v":0},{"$f":"SUM(S1276:S1290)","v":2.553979723522537}]
[]
[null,"Adjustments to Capex Capital Base 31 Dec 2004"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1296","v":"$, Dec 2009"},{"$f":"F1296","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009",null,null,null,null,{"$f":"I1296","v":"$, Dec 2009"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1297:M1297)","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1298:M1298)","v":0}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,-0.14167524758364328,-0.21167101259526813,-0.16277212227868695,-0.11074277273722977,-5.7067430775390157E-2,null,null,null,null,-0.68392858597021822]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,-2.2949091519996394E-2,-2.5747483112038796E-2,-9.872782855645097E-9,-6.4213221641271044E-9,-3.1323522769462581E-9,null,null,null,null,-4.8696594058492491E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,-2.5905244151738476,-2.2806463305169684,-0.80204025328618145,-0.36879631762766008,-0.1877283893613334,null,null,null,null,-6.2297357059659904]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1309:M1309)","v":0}]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1310:M1310)","v":0}]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1297:E1311)","v":-2.7551487542774873},-2.5180648262242755,-0.96481238543765124,-0.47953909678621198,-0.24479582326907584,0,0,0,0,-6.962360885994701]
[]
[null,"$, June-2014",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1315","v":"$, Jun 2014"},{"$f":"F1315","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014",null,null,null,null,{"$f":"I1315","v":"$, Jun 2014"}]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1297*$N$97","v":0},0,0,0,0,null,null,null,null,{"$f":"SUM(E1316:M1316)","v":0}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(E1318:M1318)","v":0}]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,-0.15940630786768673,-0.23816224200000521,-0.18314351644887295,-0.12460254579509343,-6.4209582086871192E-2,null,null,null,null,-0.76952419419852958]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,-2.5821235611114716E-2,-2.8969853871986969E-2,-1.1108389716902661E-8,-7.2249689008528143E-9,-3.524375075569601E-9,null,null,null,null,-5.4791111340835377E-2]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,-2.9147359154616148,-2.5660757069442415,-0.90241787269249896,-0.414952225959697,-0.21122313135447518,null,null,null,null,-7.0094048524125272]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,null,null,null,null,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1316:E1330)","v":-3.0999634589404161},-2.8332078028162337,-1.0855614002497616,-0.53955477897975934,-0.27543271696572147,0,0,0,0,-7.833720157951892]
[]
[null,"Adjustments to Capex Capital Base 31 Dec 2009"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1336","v":"$, Dec 2009"},{"$f":"F1336","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1336","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,-0.102367464985894,-5.8676557042667499E-2,-2.4263484357332402E-2,0,0,0,0,{"$f":"SUM(E1337:M1337)","v":-0.18530750638589388}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1338:M1338)","v":0}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,-0.42937959578577661,-0.30065378925861858,-0.16898355743399726,-9.5622130956936724E-2,-0.9946390734353292]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-2.74817748760149E-4,0,0,0,0,0,-2.74817748760149E-4]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,-7.1439759949801099E-3,0,-1.21761060732211E-2,-1.6992834399691199E-2,0,0,0,0,0,-3.6312916467892406E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,-4.0141382822944496E-18,0,0,0,0,-8.8188870482315269E-4,-6.4923576635452201E-4,-4.0577219685512551E-4,0,-1.9368966680328042E-3]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,-8.7078728540265198E-3,0,-1.03730916017983E-2,-6.8816607699735202E-3,-3.4240458465234101E-3,-1.4922698626759034E-3,-1.0985909702703705E-3,0,0,-3.1977531905268024E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-1.1239587190424501E-16,0,0,0,0,-1.1239587190424501E-16]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,-2.7755575615628901E-17,0,-2.6341442154869235,-1.978971817057928,-1.1079799529243635,0,{"$f":"SUM(E1348:M1348)","v":-5.7210959854692156}]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,-3.3306690738754701E-16,-2.2204460492503101E-16,0,0,0,0,{"$f":"SUM(E1349:M1349)","v":-5.5511151231257807E-16}]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1350:M1350)","v":0}]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1337:E1351)","v":-1.5851848849006634E-2},0,-0.12491666266091339,-8.282586996109273E-2,-2.7687530203856146E-2,-3.0658979698401989,-2.2813734330531714,-1.2773692825552159,-9.5622130956936724E-2,{"$f":"SUM(N1337:N1351)","v":-6.971544728080393}]
[]
[null,"$, June-2014",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1355","v":"$, Jun 2014"},{"$f":"F1355","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1355","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1337*$N$97","v":0},0,-0.11517904445194004,-6.6020095084267982E-2,-2.7300128451332034E-2,0,0,0,0,{"$f":"SUM(E1356:M1356)","v":-0.20849926798754007}]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1357:M1357)","v":0}]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,-0.48311767373140352,-0.33828146630801531,-0.19013233038465238,-0.10758951267959897,-1.1191209831036701]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-3.0921197184075071E-4,0,0,0,0,0,-3.0921197184075071E-4]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,-8.0380649144998519E-3,0,-1.3699980387834378E-2,-1.9119535967371943E-2,0,0,0,0,0,-4.0857581269706178E-2]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,-4.5165191080616941E-18,0,0,0,0,-9.9225958509851294E-4,-7.3048946951105153E-4,-4.5655574166438565E-4,0,-2.1793047962739547E-3]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,-9.7976879145534046E-3,0,-1.1671313525954831E-2,-7.7429201928285868E-3,-3.8525749252122723E-3,-1.6790316813171328E-3,-1.2360827555581955E-3,0,0,-3.5979610995424426E-2]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-1.2646253502572791E-16,0,0,0,0,-1.2646253502572791E-16]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,-3.1229264865181768E-17,0,-2.9638148578769306,-2.2266457698982847,-1.2466467961018561,0,-6.4371074238770714]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,-3.7475117838218143E-16,-2.498341189214539E-16,0,0,0,0,{"$f":"SUM(E1368:M1368)","v":-6.2458529730363538E-16}]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E1369:M1369)","v":0}]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1356:E1370)","v":-1.783575282905326E-2},0,-0.14055033836572925,-9.3191763216309662E-2,-3.1152703376544681E-2,-3.4496038228747499,-2.5668938084313693,-1.4372356822281729,-0.10758951267959897,{"$f":"SUM(N1356:N1370)","v":-7.8440533840015281}]
[]
[null,"Adjustments to Capex Capital Base 30 Jun 2014"]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,6.9731513638652612E-2,8.3433773037597789E-2,8.8115439163600692E-2,0.11452347719730789,0.1363635799583735,-1.6863962604571858E-2,-1.7402200555940866E-2,-2.8774764239809694E-2,-4.0874636118059568E-2,-7.4141240216299961E-2,-4.9058872178898018E-2,-4.3561837905828071E-2,-4.7971533037712004E-2,-2.1583928425134527E-2,-0.16177462703389406]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,1.7432878409663149E-2,2.085844325939944E-2,2.2028859790900166E-2,2.8630869299326966E-2,3.4090894989593369E-2,-4.2159906511429635E-3,-4.3505501389852156E-3,-7.193691059952421E-3,-1.0218659029514889E-2,-1.8535310054074987E-2,-1.2264718044724501E-2,-1.0890459476457016E-2,-1.1992883259427998E-2,-5.39598210628363E-3,-4.0443656758473501E-2]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"$B$349","v":"Regulators"},"$m"]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"$B$351","v":"Buildings"},"$m"]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"$B$355","v":"Information technology"},"$m"]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"$B$357","v":"Land"},"$m"]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1377:E1391)","v":8.7164392048315761E-2},0.10429221629699723,0.11014429895450085,0.14315434649663486,0.17045447494796687,-2.1079953255714823E-2,-2.1752750694926083E-2,-3.5968455299762114E-2,-5.1093295147574457E-2,-9.2676550270374941E-2,-6.1323590223622521E-2,-5.4452297382285089E-2,-5.996441629714E-2,-2.6979910531418155E-2,{"$f":"SUM(S1377:S1391)","v":-0.20221828379236756}]
[]
[null,"Value of redundant assets (initial capital base at 1 Jan 2000)"]
[null,"$, Dec-2009"]
[null,"ERA Final Approval tariff model"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1397","v":"$, Dec 2009"},{"$f":"F1397","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1397","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1397","v":"$, Dec 2009"},{"$f":"Q1397","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1398:E1412)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1416","v":"$, Jun 2014"},{"$f":"F1416","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1416","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1416","v":"$, Jun 2014"},{"$f":"Q1416","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1398*$N$97","v":0},{"$f":"F1398*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E1399*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1417:E1431)","v":0},{"$f":"SUM(F1417:F1431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1417:U1431)","v":0},0,0,0,0,{"$f":"SUM(Z1417:Z1431)","v":0}]
[]
[null,"Value of asset disposals (initial capital base at 1 Jan 2000)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1436","v":"$, Dec 2009"},{"$f":"F1436","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1436","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1436","v":"$, Dec 2009"},{"$f":"Q1436","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.0278774307601652,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.3815391868002358,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1437:E1451)","v":0},0,0,0,0,0,0,0,0,4.4094166175604013,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1455","v":"$, Jun 2014"},{"$f":"F1455","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1455","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1455","v":"$, Jun 2014"},{"$f":"Q1455","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1437*$N$97","v":0},{"$f":"F1437*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E1438*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.1565192154068176,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.8047484360984352,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1456:E1470)","v":0},{"$f":"SUM(F1456:F1470)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,{"$f":"SUM(U1456:U1470)","v":0},{"$f":"SUM(V1456:V1470)","v":0},0,0,0,0]
[]
[null,"Value of redundant assets (capex)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1475","v":"$, Dec 2009"},{"$f":"F1475","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1475","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1475","v":"$, Dec 2009"},{"$f":"Q1475","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1476:E1490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1494","v":"$, Jun 2014"},{"$f":"F1494","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1494","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1494","v":"$, Jun 2014"},{"$f":"Q1494","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1476*$N$97","v":0},{"$f":"F1476*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E1477*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1495:E1509)","v":0},{"$f":"SUM(F1495:F1509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1495:U1509)","v":0},{"$f":"SUM(V1495:V1509)","v":0},0,0,0,0]
[]
[null,"Value of asset disposals (capex)"]
[null,"$, Dec-2009"]
[null,null,null,null,"$, Dec 2009",{"$f":"E1514","v":"$, Dec 2009"},{"$f":"F1514","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"J1514","v":"$, Dec 2009"},"$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009","$, Dec 2009",{"$f":"P1514","v":"$, Dec 2009"},{"$f":"Q1514","v":"$, Dec 2009"},"$, Dec 2009"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1515:E1529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"$, June-2014"]
[null,null,null,null,"$, Jun 2014",{"$f":"E1533","v":"$, Jun 2014"},{"$f":"F1533","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"J1533","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"P1533","v":"$, Jun 2014"},{"$f":"Q1533","v":"$, Jun 2014"},"$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E1515*$N$97","v":0},{"$f":"F1515*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E1516*$N$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$B$359","v":"Total"},"$m",null,{"$f":"SUM(E1534:E1548)","v":0},{"$f":"SUM(F1534:F1548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U1534:U1548)","v":0},0,0,0,0,0]
[]
[null,"Depreciation for HP Pipes (split into Steel and PE)"]
[]
[null,"Depreciation of HP  - Steel","Capex","Life"]
[null,2000,{"$f":"E487","v":1.4203365913257784},{"$f":"$E$542","v":80},null,null,null,null,null,null,null,null,null,null,{"$f":"N1554/2","v":0},{"$f":"O1554","v":0},{"$f":"P1554","v":0},0,0]
[null,{"$f":"B1554+1","v":2001},{"$f":"F487","v":1.9524559295885937},80,null,null,null,null,null,null,null,null,null,null,{"$f":"N1555/2","v":0},0,0,0,0]
[null,{"$f":"B1555+1","v":2002},{"$f":"G487","v":0},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2003,{"$f":"H487","v":0},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2004,{"$f":"I487","v":0},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2005,{"$f":"J487","v":0.46768600727797494},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2006,{"$f":"K487","v":1.392824533068667},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2007,{"$f":"L487","v":1.4473726476472462},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2008,{"$f":"M487","v":2.979548160363064},80,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2009,{"$f":"N487","v":9.3319875330678403},80,null,null,null,null,null,null,null,null,null,null,{"$f":"C1563/D1563/2","v":5.8324922081674002E-2},{"$f":"O1563*2","v":0.116649844163348},0.116649844163348,0.116649844163348,0.116649844163348]
[null,2010,{"$f":"O487","v":7.556382414595074},{"$f":"$E$542","v":80},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1564/D1564","v":9.4454780182438428E-2},9.4454780182438428E-2,9.4454780182438428E-2,{"$f":"R1564","v":9.4454780182438428E-2}]
[null,2011,{"$f":"P487","v":2.8149400647316623},{"$f":"$E$542","v":80},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1565/D1565","v":3.5186750809145781E-2},{"$f":"Q1565","v":3.5186750809145781E-2},{"$f":"R1565","v":3.5186750809145781E-2}]
[null,{"$f":"B1565+1","v":2012},{"$f":"Q487","v":3.2080955699999993},80,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1566/D1566","v":4.0101194624999989E-2},{"$f":"R1566","v":4.0101194624999989E-2}]
[null,{"$f":"B1566+1","v":2013},{"$f":"R487","v":14.407283669999998},80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1567/D1567","v":0.18009104587499997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1554:O1567)","v":5.8324922081674002E-2},{"$f":"SUM(P1554:P1567)","v":0.21110462434578642},{"$f":"SUM(Q1554:Q1567)","v":0.24629137515493221},0.28639256977993222,0.46648361565493218,{"$f":"SUM(E1568:S1568)","v":1.268597107017257}]
[null,"Depreciation of HP  - PE","Capex","Life"]
[null,2000,{"$f":"E488","v":0.35508414783144454},{"$f":"$E$543","v":60},null,null,null,null,null,null,null,null,null,null,{"$f":"N1570/2","v":0},{"$f":"O1570","v":0},{"$f":"P1570","v":0},0,0]
[null,{"$f":"B1570+1","v":2001},{"$f":"F488","v":0.48811398239714832},60,null,null,null,null,null,null,null,null,null,null,{"$f":"N1571/2","v":0},0,0,0,0]
[null,{"$f":"B1571+1","v":2002},{"$f":"G488","v":0},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2003,{"$f":"H488","v":0},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2004,{"$f":"I488","v":0},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2005,{"$f":"J488","v":0.11692150181949369},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2006,{"$f":"K488","v":0.34820613326716665},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2007,{"$f":"L488","v":0.36184316191181143},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2008,{"$f":"M488","v":0.74488704009076578},60,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,2009,{"$f":"N488","v":2.3329968832669596},60,null,null,null,null,null,null,null,null,null,null,{"$f":"C1579/D1579/2","v":1.9441640693891329E-2},{"$f":"O1579*2","v":3.8883281387782659E-2},3.8883281387782659E-2,3.8883281387782659E-2,3.8883281387782659E-2]
[null,2010,{"$f":"O488","v":0.45896434555873716},{"$f":"$E$543","v":60},null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1580/D1580","v":7.6494057593122864E-3},7.6494057593122864E-3,7.6494057593122864E-3,{"$f":"R1580","v":7.6494057593122864E-3}]
[null,2011,{"$f":"P488","v":0.56411227759901883},{"$f":"$E$543","v":60},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1581/D1581","v":9.401871293316981E-3},{"$f":"Q1581","v":9.401871293316981E-3},{"$f":"R1581","v":9.401871293316981E-3}]
[null,{"$f":"B1581+1","v":2012},{"$f":"Q488","v":-0.44237883999999994},60,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1582/D1582","v":-7.3729806666666658E-3},{"$f":"R1582","v":-7.3729806666666658E-3}]
[null,{"$f":"B1582+1","v":2013},{"$f":"R488","v":5.7074395899999999},60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1583/D1583","v":9.512399316666667E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O1570:O1583)","v":1.9441640693891329E-2},{"$f":"SUM(P1570:P1583)","v":4.6532687147094944E-2},{"$f":"SUM(Q1570:Q1583)","v":5.5934558440411924E-2},4.8561577773745257E-2,0.14368557094041193,{"$f":"SUM(E1584:S1584)","v":0.31415603499555539}]
[]
[]
[]
[null,"Drop Down Box data"]
[null,"$, Jun 2014"]
[null,"CCA"]
[null,"$, nominal"]

{"sheet":"Output","index":4,"n_rows":201,"n_cols":26,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[null,"Revenue Model Summary"]
[]
[null,"Output Summary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariffs - real Jun 2014 $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,null,2015,2016,2017,2018,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desecalation to 30 Jun 2014$",null,null,{"$f":"Inputs!T97","v":0.98772959664958959},null,{"$f":"Inputs!V97","v":0.96363863087764845},{"$f":"Inputs!W97","v":0.94013524963673023},{"$f":"Inputs!X97","v":0.91720512159681011},{"$f":"Inputs!Y97","v":0.89483426497249774},{"$f":"Inputs!Z97","v":0.87300903899755888}]
[]
[null,"Key Metrics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff A1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S173*T$6","v":46168.990180577312},0,47555.040882940339,48982.702557126817,50453.224416439807,51967.893177124657,53528.034184254218]
[null,"WACC",{"$f":"Inputs!T80","v":8.5339999999999999E-2},"Post-tax",null,null,2014,{"$f":"G10+1","v":2015},{"$f":"H10+1","v":2016},{"$f":"I10+1","v":2017},{"$f":"J10+1","v":2018},{"$f":"K10+1","v":2019},"Average",null,null,null,"  Demand charge"]
[null,null,null,null,null,null,"(Jul-Dec)",null,null,null,null,null,null,null,null,null,"    First 10 km",null,"Real Jun 14$",{"$f":"S175*T$6","v":194.58557945715728},0,200.42728138785645,206.44435850073685,212.64207577762912,219.02585626168889,225.60128580259516]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Distance > 10 km",null,"Real Jun 14$",102.41858559738743,0,105.49331935151677,108.66036045009574,111.9224800748008,115.2825326016406,118.74345809855377]
[null,"Expenditures","Real $m\n30 Jun 2014","Nominal $m",null,"Price Path (annual change in average price in Real $, forecast CPI of 2.5%)",null,null,null,null,null,null,null,null,null,null,"  Usage charge"]
[null,"Return on Capital",{"$f":"SUM(T109:Y109)","v":531.07653560715119},{"$f":"SUM(T100:Y100)","v":577.47092962807915},null,"A1",{"$f":"T163","v":-3.43271552768174E-2},{"$f":"U163","v":1.5442884753382735E-2},1.761512951379629E-2,4.840903294543053E-2,1.0213168553985463E-2,8.858803247404845E-3,2.0005808104720746E-2,null,null,null,"    First 10 km",null,"Real Jun 14$",{"$f":"S178*T$6","v":4.1283047058366953E-2},0,4.2522415650730221E-2,4.3798991634921056E-2,4.5113892023275523E-2,4.6468267362234028E-2,4.7863302739076928E-2]
[null,"Return on Working Capital",{"$f":"SUM(T110:Y110)","v":1.1304143283707699},{"$f":"SUM(T101:Y101)","v":1.2316894432682115},null,"A2",{"$f":"T164","v":4.4180654783331885E-2},3.0807576593310682E-2,3.2251014751002227E-2,2.6473670202443955E-2,2.2813310817864085E-2,{"$f":"Y164","v":2.2733303813765149E-2},{"$f":"Z164","v":2.7008175465235151E-2},null,null,null,"    Distance > 10 km",null,"Real Jun 14$",2.0625215958063759E-2,0,2.1244410680609151E-2,2.1882194401456796E-2,2.2539125185534092E-2,2.3215777851573999E-2,2.391274447508519E-2]
[null,"Depreciation",{"$f":"SUM(T111:Y111)","v":113.03663644162931},{"$f":"SUM(T102:Y102)","v":123.85667846749263},null,"B1",-4.5014296435341716E-3,3.4907262127171768E-2,3.5331037863715276E-2,3.3740144953203766E-2,3.2954913899928107E-2,3.2701620474682391E-2,3.3926472320923384E-2,null,null,null,"Carbon tax",null,"Real Jun 14$",2.0722566937708388E-2,0,0,0,0,0,0]
[null,"Opex",453.804817702891,{"$f":"SUM(T103:Y103)","v":492.56711774642588},null,"B2",2.7254693009466591E-2,4.5999430956478848E-2,5.0840275013021907E-2,4.7843425822290842E-2,4.6216961150000291E-2,4.5646099979853139E-2,4.7307481185756561E-2]
[null,"Tax",40.309882179711423,{"$f":"SUM(T104:Y104)","v":44.159131821432396},null,"B3",1.4980483105882847E-2,-1.6303575372780155E-2,3.1810949927909782E-2,2.9814176330422937E-2,2.8782257539028633E-2,2.8401190148393152E-2,2.0331337881120959E-2,null,null,null,"Reference tariff A2"]
[null,"Total Revenue",{"$f":"SUM(C14:C18)","v":1139.3582862597536},{"$f":"SUM(D14:D18)","v":1239.2855471066982},null,"All customers",-2.240625817287123E-3,-8.31433552242411E-3,1.3784232763388804E-2,2.5806130571365715E-2,2.636745066119528E-2,2.5238611719917703E-2,1.6488656518971023E-2,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S183*T$6","v":25561.632023022124},0,26329.024116296892,27119.454277887882,27933.614139356585,28772.21609590709,29635.99392973656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 10 TJ",null,"Real Jun 14$",2.489078583556966,0,2.5638038289106597,2.6407724193841324,2.7200517029974902,2.8017110496424489,2.885821911781445]
[null,null,null,null,null,"Customers",{"$f":"Inputs!T120","v":676270.56950967293},{"$f":"Inputs!U120","v":683904.92361853877},{"$f":"Inputs!V120","v":691539.27772740461},{"$f":"Inputs!W120","v":706787.33965112059},{"$f":"Inputs!X120","v":721998.02415106248},{"$f":"Inputs!Y120","v":737171.92684162455},null,null,null,null,"    Volume > 10 TJ",null,"Real Jun 14$",1.3433122514434419,0,1.3836401616343244,1.4251787660168336,1.4679644111415027,1.5120345347276707,1.5574276984217319]
[null,"Capex",{"$f":"SUM(Inputs!T536:Z536)","v":605.70577506582151},{"$f":"SUM(Inputs!T502:Z502)","v":658.26437806399235},null,"Volume (TJ)",{"$f":"Inputs!T162","v":12945.803870141284},{"$f":"Inputs!U162+Inputs!V162","v":24419.991451924223},{"$f":"Inputs!W162","v":25371.701721789625},{"$f":"Inputs!X162","v":26105.563735790616},{"$f":"Inputs!Y162","v":26805.757882469214},{"$f":"Inputs!Z162","v":27554.63201706878}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S188*T$6","v":1287.7228297440029},0,1326.3818761219861,1366.2015153172545,1407.2165897745588,1449.4629879523225,1492.9776757252798]
[null,"Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 5 TJ",null,"Real Jun 14$",5.0374209429129069,0,5.1886506061287152,5.3444203725631247,5.5048665417806335,5.670129505228763,5.8403538690814925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 5 TJ",null,"Real Jun 14$",4.3361329292916979,0,4.4663090511578547,4.6003932226572779,4.7385027683170557,4.8807585348929949,5.0272849971113249]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S193*T$6","v":322.7307684092869},0,338.55436513753972,348.7181896819277,359.1871449232043,369.9703912656816,381.07736412044102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 100 GJ",null,"Real Jun 14$",8.3166832037895446,0,8.4968831719302198,8.7519702085382889,9.0147152763242442,9.2853482789409743,9.5641060220359435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 100 GJ",null,"Real Jun 14$",4.9979117590469233,0,5.1062029513024845,5.2594975362474763,5.417394215938323,5.5800311510025349,5.7475506498220774]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference tariff B3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Standing charge",null,"Real Jun 14$",{"$f":"S198*T$6","v":70.178187841953331},0,130.53017113064988,134.44884976467631,138.48517202165797,142.64266970997073,146.9249806672855]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    First 2 GJ",null,"Real Jun 14$",13.976373792591692,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 2 <10 GJ",null,"Real Jun 14$",13.976373792591692,0,9.9012730071077328,10.198521579192882,10.504693924366928,10.820057945434529,11.144889587976873]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Volume > 10 GJ",null,"Real Jun 14$",6.1436780911604467,0,4.3523617034777455,4.4830250333978601,4.6176110395450385,4.7562374855549656,4.8990256704746393]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real annual tariff increase",null,null,null,null,{"$f":"(1-Tariff!V170)/(1+Tariff!V7)-1","v":3.0021247961930175E-2},{"$f":"(1-Tariff!W170)/(1+Tariff!W7)-1","v":3.0021247961930175E-2},{"$f":"(1-Tariff!X170)/(1+Tariff!X7)-1","v":3.0021247961930397E-2},{"$f":"(1-Tariff!Y170)/(1+Tariff!Y7)-1","v":3.0021247961929953E-2},{"$f":"(1-Tariff!Z170)/(1+Tariff!Z7)-1","v":3.0021247961930175E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Data for charts",null,null,null,{"$f":"Inputs!E2","v":2000},{"$f":"F87+1","v":2001},{"$f":"G87+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[]
[null,"Escalation/de-escalation factor to 30 June 2014",null,null,null,{"$f":"Inputs!E97","v":1.4514625618618182},{"$f":"Inputs!F97","v":1.4071871786750516},{"$f":"Inputs!G97","v":1.3672926968053982},{"$f":"Inputs!H97","v":1.3346152612842628},{"$f":"Inputs!I97","v":1.3018639665288207},{"$f":"Inputs!J97","v":1.2661326166121587},{"$f":"Inputs!K97","v":1.2251953033729666},{"$f":"Inputs!L97","v":1.1908183307755209},{"$f":"Inputs!M97","v":1.148289104676395},{"$f":"Inputs!N97","v":1.1251528448790975},{"$f":"Inputs!O97","v":1.0949629852641785},{"$f":"Inputs!P97","v":1.0631454235681252},{"$f":"Inputs!Q97","v":1.0402148360009695},{"$f":"Inputs!R97","v":1.0124228365658292},{"$f":"Inputs!T97","v":0.98772959664958959},{"$f":"Inputs!U97","v":0.96363863087764845},{"$f":"Inputs!W97","v":0.94013524963673023},{"$f":"Inputs!X97","v":0.91720512159681011},{"$f":"Inputs!Y97","v":0.89483426497249774},{"$f":"Inputs!Z97","v":0.87300903899755888}]
[]
[null,"RAB Closing Value ","$m","Real Jun 14$",null,{"$f":"RAB_Summary!E36","v":833.56563559924973},{"$f":"RAB_Summary!F36","v":830.90308864926214},{"$f":"RAB_Summary!G36","v":836.13194778550701},{"$f":"RAB_Summary!H36","v":844.20949180791877},{"$f":"RAB_Summary!I36","v":857.39639544808529},{"$f":"RAB_Summary!J36","v":856.12195648304862},{"$f":"RAB_Summary!K36","v":859.139004741191},{"$f":"RAB_Summary!L36","v":862.16323099798728},{"$f":"RAB_Summary!M36","v":864.37687237376122},{"$f":"RAB_Summary!N36","v":879.71137620254331},{"$f":"RAB_Summary!P36","v":913.51747740923452},{"$f":"RAB_Summary!Q36","v":923.31505327837135},{"$f":"RAB_Summary!R36","v":971.59786530054839},{"$f":"RAB_Summary!S36","v":1020.0491735738893},{"$f":"RAB_Summary!T68*T89","v":1045.292354006797},{"$f":"RAB_Summary!V68*U89","v":1109.0350546069019},{"$f":"RAB_Summary!W68*V89","v":1175.511244224341},{"$f":"RAB_Summary!X68*W89","v":1239.5691458139488},{"$f":"RAB_Summary!Y68*X89","v":1299.6190533972981},{"$f":"RAB_Summary!Z68*Y89","v":1357.0549010096315}]
[]
[null,"Net Capex","$m","Real Jun 14$",null,{"$f":"RAB_Summary!E29","v":36.480990777007939},{"$f":"RAB_Summary!F29","v":25.027157694830134},{"$f":"RAB_Summary!G29","v":33.877078070285307},{"$f":"RAB_Summary!H29","v":37.653500233400457},{"$f":"RAB_Summary!I29","v":43.636095521503812},{"$f":"RAB_Summary!J29","v":30.973537972943681},{"$f":"RAB_Summary!K29","v":37.318716717817132},{"$f":"RAB_Summary!L29","v":39.221445007649578},{"$f":"RAB_Summary!M29","v":39.951688561765621},{"$f":"RAB_Summary!N29","v":47.744352959830728},{"$f":"RAB_Summary!O29+RAB_Summary!P29/2","v":48.653056358380006},{"$f":"RAB_Summary!P29/2+RAB_Summary!Q29/2","v":40.306794677746709},{"$f":"RAB_Summary!Q29/2+RAB_Summary!R29/2","v":59.321386866300386},{"$f":"RAB_Summary!R29/2+RAB_Summary!S29/2","v":81.06559758778053},{"$f":"RAB_Summary!T29/2+RAB_Summary!T29","v":63.797916967926525},{"$f":"RAB_Summary!V29","v":103.65454850545829},{"$f":"RAB_Summary!W29","v":112.06846048270702},{"$f":"RAB_Summary!X29","v":114.75525289595622},{"$f":"RAB_Summary!Y29","v":115.42202159979276},{"$f":"RAB_Summary!Z29","v":117.27354693662284}]
[]
[]
[]
[null,"Opex","$m","Real Jun 14$",null,{"$f":"Inputs!E273","v":60.770066405657545},{"$f":"Inputs!F273","v":56.360379919129535},{"$f":"Inputs!G273","v":50.55573885108533},{"$f":"Inputs!H273","v":52.863781343866194},{"$f":"Inputs!I273","v":52.934533000364276},{"$f":"Inputs!J273","v":47.494627715362256},{"$f":"Inputs!K273","v":49.266150714421769},{"$f":"Inputs!L273","v":49.397685692242042},{"$f":"Inputs!M273","v":48.082816419306262},{"$f":"Inputs!N273","v":53.416926181991549},{"$f":"Inputs!O273+Inputs!P273/2","v":65.756228490109351},{"$f":"Inputs!P273/2+Inputs!Q273/2","v":59.023806328039157},{"$f":"Inputs!Q273/2+Inputs!R273/2","v":60.572213280213937},{"$f":"Inputs!R273/2+Inputs!S273/2","v":64.731931351727738},{"$f":"Inputs!S273/2+Inputs!T273","v":73.666729215218879},{"$f":"Inputs!U273+Inputs!V273","v":78.778847479474493},{"$f":"Inputs!W273","v":80.520845066808619},{"$f":"Inputs!X273","v":82.698836786967178},{"$f":"Inputs!Y273","v":85.486491906851185},{"$f":"Inputs!Z273","v":87.050105392579752}]
[]
[null,"Revenue Building Blocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul-Dec 2014",{"$f":"U87","v":2015},{"$f":"V87","v":2016},2017,2018,2019]
[null,"Return on Assets","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T92","v":42.957049043821911},{"$f":"Tariff!U92+Tariff!V92","v":90.313431726180042},{"$f":"Tariff!W92","v":98.216331856635534},{"$f":"Tariff!X92","v":106.70606130433717},{"$f":"Tariff!Y92","v":115.33388596827297},{"$f":"Tariff!Z92","v":123.9441697288315}]
[null,"Return on Working Capital","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T93","v":9.6904777118593591E-2},{"$f":"Tariff!U93+Tariff!V93","v":0.1876409939452334},{"$f":"Tariff!W93","v":0.18002977447114626},{"$f":"Tariff!X93","v":0.21228845607349139},{"$f":"Tariff!Y93","v":0.25422324115843709},{"$f":"Tariff!Z93","v":0.30060220050130987}]
[null,"Depreciation","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T94","v":4.8316355321944453},{"$f":"Tariff!U94+Tariff!V94","v":14.960911673541542},{"$f":"Tariff!W94","v":19.723370008959719},{"$f":"Tariff!X94","v":24.014634056240396},{"$f":"Tariff!Y94","v":28.093157806016951},{"$f":"Tariff!Z94","v":32.232969390539587}]
[null,"Opex","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T95","v":39.757532024365517},{"$f":"Tariff!U95+Tariff!V95","v":81.751441832220308},{"$f":"Tariff!W95","v":85.648150197455095},{"$f":"Tariff!X95","v":90.163950069306722},{"$f":"Tariff!Y95","v":95.533324161964856},{"$f":"Tariff!Z95","v":99.712719461113352}]
[null,"Tax","$m","Nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T96","v":2.0286717476978069},{"$f":"Tariff!U96+Tariff!V96","v":5.6102055318320474},{"$f":"Tariff!W96","v":6.2326368660270841},{"$f":"Tariff!X96","v":8.3472199616472409},{"$f":"Tariff!Y96","v":10.542490404120324},{"$f":"Tariff!Z96","v":11.397907310107898}]
[null,"Total Revenue","$m","Nominal",null,{"$f":"SUM(F100:F104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,89.671793125198292,{"$f":"SUM(U100:U104)","v":192.82363175771917},210.00051870354858,229.44415384760504,249.75708158153353,267.58836809109363]
[null,"Access Arrangement period total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T105:Y105)","v":1239.2855471066982}]
[]
[null,"Revenue Building Blocks"]
[null,"Return on Assets","$m","Real Jun 14$",null,{"$f":"F100*F$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T100*T$89","v":42.429948725310851},{"$f":"U100*U$89","v":87.029511698478117},92.336635668441986,97.871345933761248,103.20471307684141,108.20438050431751]
[null,"Return on Working Capital","$m","Real Jun 14$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5715716416766822E-2,0.18081811050190583,0.16925233696447534,0.19471205916648576,0.22748766714093607,0.26242843818020006]
[null,"Depreciation","$m","Real Jun 14$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7723494153722443,14.416912441773,18.542635387050943,22.026345349656872,25.138720216103565,28.139673631672697]
[null,"Opex","$m","Real Jun 14$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.269691070209696,78.778847479474493,80.520845066808604,82.698836786967192,85.486491906851185,87.050105392579752]
[null,"Tax","$m","Real Jun 14$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0037791270879728,5.4062107776368435,5.859521615937461,7.6561128999179786,9.4337816517506212,9.9504761073805472]
[null,"Total Revenue","$m","Real Jun 14$",null,{"$f":"SUM(F109:F113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,88.57148405439753,185.81230050786434,197.42889007520347,210.44735302946978,223.49119451868773,233.6070640741307]
[null,"Access Arrangement period total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T114:Y114)","v":1139.3582862597536}]
[]
[null,"Reference Tariff Revenue (exclg User Specific Charges)",null,null,null,{"$f":"F$87","v":2000},{"$f":"G$87","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$m","Nominal",null,null,null,null,null,null,4.8014296799999991,4.2924088641114855,4.3136383,4.7267540731574416,5.0387410706794977,5.5739117139215688,6.4527091100000113,6.9940496000000074,7.4844357443239442,8.0857752410162362,{"$f":"Tariff!U148+Tariff!V148","v":8.6092799040892949},{"$f":"Tariff!W148","v":9.6004019605703164},{"$f":"Tariff!X148","v":10.665069667786025},{"$f":"Tariff!Y148","v":11.313769462623416},{"$f":"Tariff!Z148","v":12.008365091528548}]
[null,"A2","$m","Nominal",null,null,null,null,null,null,4.4187312899999993,4.7267812847966661,4.9373896800000008,5.2271111146725149,5.4399708809933047,5.6431058709792419,5.7233038699999872,6.1569831800000205,6.391263538745898,6.8146164171252277,{"$f":"Tariff!U149+Tariff!V149","v":7.65703552088089},{"$f":"Tariff!W149","v":8.4961865834197283},{"$f":"Tariff!X149","v":9.4466040011958174},{"$f":"Tariff!Y149","v":10.510433047525686},{"$f":"Tariff!Z149","v":11.698952859174426}]
[null,"B1","$m","Nominal",null,null,null,null,null,null,8.6566869771279169,8.4258299630929994,8.7271638546634964,9.2083611619397541,9.8186834389730127,9.7950874127986385,8.6698069244879932,9.0008328613169244,9.7740129104624955,10.017627371858483,{"$f":"Tariff!U150+Tariff!V150","v":10.855558283444145},{"$f":"Tariff!W150","v":11.688680244415435},{"$f":"Tariff!X150","v":12.664785499180724},{"$f":"Tariff!Y150","v":13.762965920556136},{"$f":"Tariff!Z150","v":14.96533488259707}]
[null,"B2","$m","Nominal",null,null,null,null,null,null,6.2925413400000005,6.5338710313187294,6.9945117094378473,7.3765817939225871,7.612794087818286,7.8780417298229946,8.2717843640533495,9.623982515494605,10.657121929836567,10.663515230439309,{"$f":"Tariff!U151+Tariff!V151","v":11.411245595578697},{"$f":"Tariff!W151","v":12.209410022973023},{"$f":"Tariff!X151","v":13.153208792530961},{"$f":"Tariff!Y151","v":14.222824332943741},{"$f":"Tariff!Z151","v":15.403746398474532}]
[null,"B3","$m","Nominal",null,null,null,null,null,null,87.533293739999991,87.351063683299984,90.788182079458522,94.395569168760701,99.170162178986729,99.705851902112684,105.92936094063096,131.17785909522195,142.38958650426335,148.5427889787484,{"$f":"Tariff!U152+Tariff!V152","v":153.44156744093948},{"$f":"Tariff!W152","v":165.26625707176581},{"$f":"Tariff!X152","v":178.29845915443397},{"$f":"Tariff!Y152","v":192.41103368108875},{"$f":"Tariff!Z152","v":207.57748391521025}]
[null,null,null,null,null,{"$f":"SUM(F118:F122)","v":0},0,0,0,0,111.7026830271279,111.32995482661987,115.76088562355987,120.93437731245299,127.08035165745083,128.59599862963512,135.0469652091723,162.9537072520335,176.69642062763225,184.12432323918767,191.97468674493251,207.26093588314433,224.22812711512751,242.22102644473773,{"$f":"SUM(Y118:Y122)","v":261.65388314698481}]
[null,"Check to real tariff revenue excl User Spec Charges",null,null,null,{"$f":"(F123*F$89)-F132","v":0},0,0,0,0,{"$f":"(K123*K$89)-K132","v":0},{"$f":"(L123*L$89)-L132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Reference Tariff Revenue (exclg User Specific Charges)",null,null,null,{"$f":"F$87","v":2000},{"$f":"G$87","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$m","Real Jun 14$",null,{"$f":"F118*F$89","v":0},0,0,0,0,{"$f":"K118*K$89","v":6.0792467242176791},{"$f":"L118*L$89","v":5.2590391804658818},5.1367595599753555,5.4276802026914615,5.6693538502841863,6.1032270098745345,6.8601681599128623,7.2753141576466547,7.5774136663631309,7.9865595174082049,8.2962346996190615,9.0256762938137278,9.7820565214801327,10.123948581154915,10.483411268487171]
[null,"A2","$m","Real Jun 14$",null,0,0,0,0,0,5.5946998103137187,5.7912302302041123,5.8795341371258845,6.0022347419113355,6.1207987128090675,6.1789920506492422,6.0847043170802264,6.404585248844449,6.4706611611368814,6.7309983250087724,7.3786152259231823,7.9875644945635447,8.6644735715937227,9.4050956306252971,10.213291592865609]
[null,"B1","$m","Real Jun 14$",null,0,0,0,0,0,10.960513733543367,10.323287297800759,10.392466693814846,10.573860794180689,11.047519604327766,10.725258154441576,9.2172655549886535,9.3627998787069213,9.8954338754414763,9.8947070433916675,10.460835321670631,10.988940319507423,11.616206123773573,12.315573493362386,13.064872624132713]
[null,"B2","$m","Real Jun 14$",null,0,0,0,0,0,7.9671918319543797,8.005268100416389,8.3291927584226126,8.4704485037155628,8.5655569253875186,8.6261640905227583,8.7941096913856942,10.011009394031419,10.789513613833041,10.532669597428574,10.996317082332052,11.478496739864939,12.064190469941591,12.727070557802667,13.44760984029436]
[null,"B3","$m","Real Jun 14$",null,0,0,0,0,0,110.82875824370689,107.02211296941205,108.11223143800486,108.39340360621495,111.58159010280839,109.17421724704538,112.61831530552791,136.45315518569458,144.15846906608181,146.72010904318427,147.86222196850727,155.37263384869257,163.53625990926651,172.17598589661557,181.21701975034892]
[null,null,null,null,null,{"$f":"SUM(F127:F131)","v":0},0,0,0,0,141.43041034373604,136.40093777829918,137.85018458734356,138.86762784871399,142.98481919561692,140.8078585525335,143.57456302889534,169.50686386492401,178.89149138285634,181.86504352642149,184.99422429805219,194.8533116964422,205.66318659605554,216.74767415956083,{"$f":"SUM(Y127:Y131)","v":228.42620507612878}]
[]
[null,"Gas volumes (excluding customers receiving prudent discounts)",null,null,null,{"$f":"F$87","v":2000},{"$f":"G$87","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J156","v":4894.8939989999981},{"$f":"Inputs!K156","v":5098.2068560000043},{"$f":"Inputs!L156","v":5551.4229085000006},{"$f":"Inputs!M156","v":5639.8546774999986},{"$f":"Inputs!N156","v":5770.6095230000001},6416.1215302941173,7747.5316603432821,8960.3185709999998,8348.752186241165,9225.548991355492,{"$f":"Inputs!U156+Inputs!V156","v":9321.7206325738643},{"$f":"Inputs!W156","v":9965.7789913016204},{"$f":"Inputs!X156","v":10302.22218597832},{"$f":"Inputs!Y156","v":10554.499640176175},{"$f":"Inputs!Z156","v":10833.279655648937}]
[null,"A2","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J157","v":1874.2802150000002},{"$f":"Inputs!K157","v":1738.3782020000006},{"$f":"Inputs!L157","v":1752.2046197857146},{"$f":"Inputs!M157","v":1709.3838312142859},{"$f":"Inputs!N157","v":1742.7976500000002},1827.6777508159171,1923.4319074881305,2046.7537750029376,2043.7732750885771,2061.3409445724142,{"$f":"Inputs!U157+Inputs!V157","v":2165.2381789740589},{"$f":"Inputs!W157","v":2270.70058543093},{"$f":"Inputs!X157","v":2399.6055712497123},{"$f":"Inputs!Y157","v":2546.622223753875},{"$f":"Inputs!Z157","v":2703.987265397971}]
[null,"B1","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J158","v":1880.0849999999998},{"$f":"Inputs!K158","v":1692.7111459999992},{"$f":"Inputs!L158","v":1684.9258495994561},{"$f":"Inputs!M158","v":1598.54214798418},{"$f":"Inputs!N158","v":1601.4479091983992},1628.9536706245021,1512.5158936830351,1598.1798212639615,1624.8016077588002,1652.3031526685595,{"$f":"Inputs!U158+Inputs!V158","v":1667.2080142259192},{"$f":"Inputs!W158","v":1691.6090694104287},{"$f":"Inputs!X158","v":1729.8048786635004},{"$f":"Inputs!Y158","v":1775.4403351219423},{"$f":"Inputs!Z158","v":1823.8191158345687}]
[null,"B2","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J159","v":1064.5999999999999},{"$f":"Inputs!K159","v":1106.8514451999999},{"$f":"Inputs!L159","v":1135.9217503491143},{"$f":"Inputs!M159","v":1159.9830428649148},{"$f":"Inputs!N159","v":1166.7830514966975},1201.957567532708,1169.3149177677283,1213.3748605178478,1240.3462556602267,1193.3376205256382,{"$f":"Inputs!U159+Inputs!V159","v":1176.4642775970119},{"$f":"Inputs!W159","v":1168.6374408232039},{"$f":"Inputs!X159","v":1172.1861163453264},{"$f":"Inputs!Y159","v":1181.9662702705523},{"$f":"Inputs!Z159","v":1194.3648392963735}]
[null,"B3","TJ",null,null,null,null,null,null,null,{"$f":"Inputs!J160","v":10302.354000000001},{"$f":"Inputs!K160","v":9974.9779659999967},{"$f":"Inputs!L160","v":10171.203598996393},{"$f":"Inputs!M160","v":10455.26608821497},{"$f":"Inputs!N160","v":10539.647833641244},10467.01407125888,9145.2182077171001,9765.5032401183125,9821.2179984444101,9970.5489950085612,{"$f":"Inputs!U160+Inputs!V160","v":10089.360348553366},{"$f":"Inputs!W160","v":10274.97563482344},{"$f":"Inputs!X160","v":10501.744983553754},{"$f":"Inputs!Y160","v":10747.22941314667},{"$f":"Inputs!Z160","v":10999.181140890927}]
[null,null,null,null,null,{"$f":"SUM(F135:F139)","v":0},0,0,0,0,{"$f":"SUM(K135:K139)","v":20016.213213999999},{"$f":"SUM(L135:L139)","v":19611.125615199999},20295.678727230679,20563.029787778352,20821.285967336342,21541.724590526122,21498.012586999277,23584.13026790306,23078.89132319318,24103.079704130665,24419.991451924219,25371.701721789625,26105.563735790616,26805.757882469214,27554.63201706878]
[]
[null,"Average Price ",null,null,null,{"$f":"F$87","v":2000},{"$f":"G$87","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019]
[null,"A1","$/GJ","Nominal",null,{"$f":"IF(F135=0,\"\",F117*1000000/(F135*1000))","v":""},{"$f":"IF(G135=0,\"\",G117*1000000/(G135*1000))","v":""},{"$f":"IF(H135=0,\"\",H117*1000000/(H135*1000))","v":""},{"$f":"IF(I135=0,\"\",I117*1000000/(I135*1000))","v":""},{"$f":"IF(J135=0,\"\",J117*1000000/(J135*1000))","v":""},{"$f":"K118*1000000/(K135*1000)","v":0.98090575219420617},0.84194482204263899,0.77703291049853529,0.83809855810906986,0.87317311119328322,0.86873537036416737,0.83287289331504344,0.78055814026927484,0.89647357801066074,0.87645464227578818,0.92357197168138538,0.96333683186731178,1.0352203122061912,1.0719380215388938,1.1084699623042473]
[null,"A2","$/GJ","Nominal",null,null,null,null,null,null,2.3575617213672602,2.7190753308793876,2.8178156958653706,3.0578919837795349,3.121401317584577,3.0875825174651443,2.9755687465298561,3.0081699397335586,3.127188136105215,3.305914256963828,3.5363479155484754,3.7416586924459425,3.93673198394686,4.1272054211608475,4.326556196799463]
[null,"B1","$/GJ","Nominal",null,null,null,null,null,null,4.6044125542876619,4.9777128147373846,5.179553662102184,5.7604744257458789,6.1311288257185534,6.0131160200789715,5.7320435181521798,5.6319274849799976,6.0155115946398272,6.0628265192615958,6.511220070210828,6.9097999388766906,7.3215110301723278,7.7518605656837556,8.2054929420722864]
[null,"B2","$/GJ","Nominal",null,null,null,null,null,null,5.9107095059177164,5.9031146949788793,6.157564733035664,6.3592151965463026,6.5246011913293849,6.5543426345694318,7.0740433037872616,7.9315822575945347,8.5920539375223601,8.9358745144917773,{"$f":"U121*1000000/(U138*1000)","v":9.6996107853667635},10.447560206844436,11.221092460590125,12.033189686274325,12.897019312414802]
[null,"B3","$/GJ","Nominal",null,null,null,null,null,null,8.4964362261285125,8.7570182090665902,8.9260018439132143,9.0285190613333182,9.4092481783355151,9.5257206327726784,11.583032633518087,13.432780254101139,14.498159650546045,14.898155462965143,15.208255245134572,16.084345398509129,16.977984081089197,17.903315011189747,18.872085226736854]
[null,"All customer average","$/GJ","Nominal",null,null,null,null,null,null,5.5806101700095487,5.676877350697878,5.7037208353245994,5.8811555768075783,6.1033863065331202,5.9696241166406248,6.2818348748591157,6.9094643474644544,7.6561918921148875,7.6390372308993104,7.8613740354035011,8.1689804710712526,8.5892850039362187,9.036156616304762,9.4958220811986429]
[null,"A1",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K143*K$89","v":1.241956766675568},1.0315468416658293,0.92530503343751058,0.96237944292164146,0.98245321013105513,0.95123307453853045,0.88546500494183189,0.81194815786942554,0.90761032275587128,{"$f":"T143","v":0.87645464227578818},{"$f":"U143*U$89","v":0.88998963030802047},0.90566691291183199,0.94950937233656729,0.95920687159982954,0.96770429654889123]
[null,"A2",null,"Real Jun 14$",null,null,null,null,null,null,2.984985791099394,3.3313983249107206,3.3555065833834634,3.5113440482513276,3.5120535724896502,3.380788570573122,3.1634622953855596,3.1291430005229901,3.1660366832306499,3.305914256963828,3.4077614636461586,3.5176652288781076,3.610790738030031,3.6931648294349748,3.7771226675368323]
[null,"B1",null,"Real Jun 14$",null,null,null,null,null,null,5.8297969153221105,6.0986703621556728,6.1679074460667591,6.6146900208510058,6.8984570405774708,6.5841394680855263,6.0939958340168259,5.858414525157821,6.0902413120398888,6.0628265192615958,6.2744631938010285,6.4961464904757005,6.7153274147015969,6.9366304514629142,7.1634695078597792]
[null,"B2",null,"Real Jun 14$",null,null,null,null,null,null,7.4837420927619576,7.2324683995600649,7.3325409570357456,7.3022175244866787,7.3411735921258066,7.1767625775924255,7.5207367645441687,8.2505495373118993,8.6987916193529902,8.9358745144917773,9.3469196572569011,9.8221196231564623,10.292043474764615,10.767710448191925,11.259214435864203]
[null,"Average B3 price",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K147*K$89","v":10.757615030866429},10.729057581299934,10.629246616267956,10.367350069492202,10.58684235602767,10.430311500853351,12.314448135365003,13.972977309056878,14.678267918390079,{"$f":"T147","v":14.898155462965143},{"$f":"U147*U$89","v":14.655262262459294},15.121460076470774,15.572293953564124,16.020499728609064,16.47550098767357]
[null,"All customer average",null,"Real Jun 14$",null,null,null,null,null,null,{"$f":"K148","v":5.5806101700095487},5.676877350697878,5.7037208353245994,5.8811555768075783,6.1033863065331202,5.9696241166406248,6.2818348748591157,6.9094643474644544,7.6561918921148875,{"$f":"T148","v":7.6390372308993104},{"$f":"U148*U$89","v":7.5755237122933243},7.6799464944481466,7.8781361964649772,8.085862563927444,8.2899385095990272]
[]
[null,"Annual change in average price",null,null,null,{"$f":"F$87","v":2000},{"$f":"G$87","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,"Average\n(2014 to 2019)"]
[null,"A1",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L143/K143)-1","v":-0.14166593461270149},{"$f":"(M143/L143)-1","v":-7.7097583885154308E-2},7.8588238394375898E-2,4.1850153236570486E-2,-5.082315032641338E-3,-4.1281244292022623E-2,-6.281240927117071E-2,0.1485032719041246,-2.2330759350761897E-2,5.3759004896423601E-2,4.3055507751641242E-2,7.4619258769066166E-2,3.5468497767835006E-2,3.4080273328590094E-2,{"$f":"((Y143/T143)^(1/5))-1","v":4.809077063522138E-2}]
[null,"A2",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L144/K144)-1","v":0.15334216119799771},3.6313949769846587E-2,8.5199428857761106E-2,2.0768991887851085E-2,-1.0834492805815388E-2,-3.6278794267577852E-2,1.0956289698136557E-2,3.9564984278181559E-2,5.715234040290551E-2,6.9703458914351701E-2,5.8057290119777116E-2,5.2135511957504876E-2,4.8383643588310488E-2,4.8301636409109117E-2,{"$f":"((Y144/T144)^(1/5))-1","v":5.5285942020361967E-2}]
[null,"B1",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L145/K145)-1","v":8.1074459781433461E-2},4.0548913703340794E-2,0.11215652960489275,6.434442245174643E-2,-1.9248136679912431E-2,-4.674323611722031E-2,-1.7466028102392395E-2,6.8108850954282429E-2,7.8654863975209377E-3,7.3957839553001614E-2,6.1214313810308285E-2,5.9583648577033577E-2,5.8778786747426093E-2,5.851916098654919E-2,6.2394728093291052E-2]
[null,"B2",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L146/K146)-1","v":-1.2849237356755694E-3},4.3104369676776999E-2,3.2748411466756222E-2,2.6007296446407979E-2,4.5583541994214105E-3,7.9291043845767684E-2,0.12122331133429287,8.3271112683149795E-2,4.00161101722043E-2,8.5468553708581529E-2,7.7111281888347483E-2,7.4039511467847818E-2,7.2372385178750331E-2,7.1787252479349251E-2,7.6144171264677096E-2]
[null,"B3",null,"Nominal",null,null,null,null,null,null,null,{"$f":"(L147/K147)-1","v":3.0669562626354674E-2},1.929693770325458E-2,1.1485233726454158E-2,4.216960881577525E-2,1.2378508062454774E-2,0.21597442125977828,0.15969458768771783,7.9311905375630376E-2,2.7589419765013501E-2,2.0814642654273241E-2,5.760622367610746E-2,5.555953073868336E-2,5.4501813977504199E-2,5.411121990210277E-2,4.8425263587615452E-2]
[null,"All customer average","$/GJ","Nominal",null,null,null,null,null,null,null,{"$f":"(L148/K148)-1","v":1.7250296608366078E-2},4.7285651897026604E-3,3.1108595004173401E-2,3.7786915653432507E-2,-2.1916061539364651E-2,5.229990232520465E-2,9.9911806838032247E-2,0.1080731453407755,{"$f":"(T148/S148)-1","v":-2.240625817287123E-3},{"$f":"(U148/T148)-1","v":2.910534374735807E-2},{"$f":"(V148/U148)-1","v":3.9128838582473513E-2},{"$f":"(W148/V148)-1","v":5.1451283835649564E-2},{"$f":"(X148/W148)-1","v":5.2026636927725134E-2},{"$f":"(Y148/X148)-1","v":5.0869577012915501E-2},4.4476777374929277E-2]
[null,"A1",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L149/K149)-1","v":-0.16941807529496988},{"$f":"(M149/L149)-1","v":-0.10299271340577265},4.0067229880290878E-2,2.0858474645377489E-2,-3.1777732792343416E-2,-6.9139805329629156E-2,-8.3026259267282798E-2,0.11781806998302202,-3.43271552768174E-2,1.5442884753382735E-2,1.761512951379629E-2,4.840903294543053E-2,1.0213168553985463E-2,8.858803247404845E-3,{"$f":"((Y149/T149)^(1/5))-1","v":2.0005808104720746E-2}]
[null,"A2",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L150/K150)-1","v":0.11605165252185001},7.2366784519497518E-3,4.6442306398555289E-2,2.020662824755437E-4,-3.7375569366237205E-2,-6.4282717079441776E-2,-1.0848649883587913E-2,1.1790347293649805E-2,4.4180654783331885E-2,3.0807576593310682E-2,3.2251014751002227E-2,2.6473670202443955E-2,2.2813310817864085E-2,2.2733303813765149E-2,{"$f":"((Y150/T150)^(1/5))-1","v":2.7008175465235151E-2}]
[null,"B1",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L151/K151)-1","v":4.612055115108693E-2},1.1352816236917196E-2,7.2436653547575114E-2,4.289951892408661E-2,-4.5563460153929314E-2,-7.4443081961509505E-2,-3.8657937300183964E-2,3.9571591577641563E-2,-4.5014296435341716E-3,3.4907262127171768E-2,3.5331037863715276E-2,3.3740144953203766E-2,3.2954913899928107E-2,3.2701620474682391E-2,3.3926472320923384E-2]
[null,"B2",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L152/K152)-1","v":-3.3575942367778389E-2},1.3836570303130236E-2,-4.135460371342492E-3,5.3348270588347013E-3,-2.2395739927704383E-2,4.7928879245039191E-2,9.7040063442768831E-2,5.4328754710699201E-2,2.7254693009466591E-2,4.5999430956478848E-2,5.0840275013021907E-2,4.7843425822290842E-2,4.6216961150000291E-2,{"$f":"(Y152/X152)-1","v":4.5646099979853139E-2},4.7307481185756561E-2]
[null,"B3",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L153/K153)-1","v":-2.6546264654904173E-3},-9.3028641402709278E-3,-2.4639238906633665E-2,2.1171493685870901E-2,-1.4785414754494464E-2,0.18064049519110736,0.13468156716896318,5.0475327751090759E-2,1.4980483105882847E-2,-1.6303575372780155E-2,3.1810949927909782E-2,2.9814176330422937E-2,2.8782257539028633E-2,2.8401190148393152E-2,2.0331337881120959E-2]
[null,"All customer average",null,"Real Jun 14$",null,null,null,null,null,null,null,{"$f":"(L154/K154)-1","v":1.7250296608366078E-2},4.7285651897026604E-3,3.1108595004173401E-2,3.7786915653432507E-2,-2.1916061539364651E-2,5.229990232520465E-2,9.9911806838032247E-2,0.1080731453407755,{"$f":"(T154/S154)-1","v":-2.240625817287123E-3},{"$f":"(U154/T154)-1","v":-8.31433552242411E-3},{"$f":"(V154/U154)-1","v":1.3784232763388804E-2},{"$f":"(W154/V154)-1","v":2.5806130571365715E-2},{"$f":"(X154/W154)-1","v":2.636745066119528E-2},{"$f":"(Y154/X154)-1","v":2.5238611719917703E-2},1.6488656518971023E-2]
[]
[null,"Tariffs - nominal $"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,null,2015,2016,2017,2018,2019]
[null,"Reference tariff A1"]
[null,"  Standing charge",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T116","v":46742.54},{"$f":"Tariff!U116","v":0},{"$f":"Tariff!V116","v":49349.4546183032},{"$f":"Tariff!W116","v":52101.761502989932},{"$f":"Tariff!X116","v":55007.569439432657},{"$f":"Tariff!Y116","v":58075.439454390878},{"$f":"Tariff!Z116","v":61314.410038317939}]
[null,"  Demand charge"]
[null,"    First 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T118","v":197.00288430882074},{"$f":"Tariff!U118","v":0},{"$f":"Tariff!V118","v":207.99008566656806},{"$f":"Tariff!W118","v":219.59006279203689},{"$f":"Tariff!X118","v":231.83699128001976},{"$f":"Tariff!Y118","v":244.76695275903469},{"$f":"Tariff!Z118","v":258.41804119421721}]
[null,"    Distance > 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T119","v":103.69091494756718},{"$f":"Tariff!U119","v":0},{"$f":"Tariff!V119","v":109.47394175702269},{"$f":"Tariff!W119","v":115.57949826057717},{"$f":"Tariff!X119","v":122.02557251310277},{"$f":"Tariff!Y119","v":128.8311557952955},{"$f":"Tariff!Z119","v":136.01629856536434}]
[null,"  Usage charge"]
[null,"    First 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T121","v":4.1795899604912486E-2},{"$f":"Tariff!U121","v":0},{"$f":"Tariff!V121","v":4.4126931287512092E-2},{"$f":"Tariff!W121","v":4.6587968754330883E-2},{"$f":"Tariff!X121","v":4.9186262659255985E-2},{"$f":"Tariff!Y121","v":5.1929468038041889E-2},{"$f":"Tariff!Z121","v":5.4825666861406649E-2}]
[null,"    Distance > 10 km",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T122","v":2.088143964504572E-2},{"$f":"Tariff!U122","v":0},{"$f":"Tariff!V122","v":2.2046034685492509E-2},{"$f":"Tariff!W122","v":2.3275581263347066E-2},{"$f":"Tariff!X122","v":2.4573701841409865E-2},{"$f":"Tariff!Y122","v":2.5944220913676704E-2},{"$f":"Tariff!Z122","v":2.7391176272977918E-2}]
[null,"Carbon tax",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T123","v":2.0979999999999999E-2},{"$f":"Tariff!U123","v":0},{"$f":"Tariff!V123","v":0},{"$f":"Tariff!W123","v":0},{"$f":"Tariff!X123","v":0},{"$f":"Tariff!Y123","v":0},{"$f":"Tariff!Z123","v":0}]
[]
[null,"Reference tariff A2"]
[null,"  Standing charge",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T126","v":25879.18},{"$f":"Tariff!U126","v":0},{"$f":"Tariff!V126","v":27322.507911827212},{"$f":"Tariff!W126","v":28846.332789209726},{"$f":"Tariff!X126","v":30455.144091133621},{"$f":"Tariff!Y126","v":32153.681661700102},{"$f":"Tariff!Z126","v":33946.949694548843}]
[null,"    First 10 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T127","v":2.52},{"$f":"Tariff!U127","v":0},{"$f":"Tariff!V127","v":2.6605448834856658},{"$f":"Tariff!W127","v":2.8089282051752993},{"$f":"Tariff!X127","v":2.9655871287133797},{"$f":"Tariff!Y127","v":3.1309831991386226},{"$f":"Tariff!Z127","v":3.3056037026777156}]
[null,"    Volume > 10 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T128","v":1.36},{"$f":"Tariff!U128","v":0},{"$f":"Tariff!V128","v":1.4358496196589308},{"$f":"Tariff!W128","v":1.5159295075549235},{"$f":"Tariff!X128","v":1.6004755932738874},{"$f":"Tariff!Y128","v":1.6897369646144946},{"$f":"Tariff!Z128","v":1.7839766014451162}]
[]
[null,"Reference tariff B1"]
[null,"  Standing charge",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T131","v":1303.72},{"$f":"Tariff!U131","v":0},{"$f":"Tariff!V131","v":1376.4307839277508},{"$f":"Tariff!W131","v":1453.1967776393417},{"$f":"Tariff!X131","v":1534.2441473992885},{"$f":"Tariff!Y131","v":1619.8116731670652},{"$f":"Tariff!Z131","v":1710.1514520853138}]
[null,"    First 5 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T132","v":5.0999999999999996},{"$f":"Tariff!U132","v":0},{"$f":"Tariff!V132","v":5.3844360737209893},{"$f":"Tariff!W132","v":5.6847356533309616},{"$f":"Tariff!X132","v":6.001783474777076},{"$f":"Tariff!Y132","v":6.3365136173043526},{"$f":"Tariff!Z132","v":6.6899122554191832}]
[null,"    Volume > 5 TJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T133","v":4.3899999999999997},{"$f":"Tariff!U133","v":0},{"$f":"Tariff!V133","v":4.6348381105166947},{"$f":"Tariff!W133","v":4.893331278063318},{"$f":"Tariff!X133","v":5.1662410694649736},{"$f":"Tariff!Y133","v":5.454371525483551},{"$f":"Tariff!Z133","v":5.7585715296647484}]
[]
[null,"Reference tariff B2"]
[null,"  Standing charge",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T136","v":326.74},{"$f":"Tariff!U136","v":0},{"$f":"Tariff!V136","v":351.32917495139878},{"$f":"Tariff!W136","v":370.92342810959695},{"$f":"Tariff!X136","v":391.61048762775846},{"$f":"Tariff!Y136","v":413.45130126085689},{"$f":"Tariff!Z136","v":436.51021592859655}]
[null,"    First 100 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T137","v":8.42},{"$f":"Tariff!U137","v":0},{"$f":"Tariff!V137","v":8.8174995269664063},{"$f":"Tariff!W137","v":9.3092671633364077},{"$f":"Tariff!X137","v":9.828461555720553},{"$f":"Tariff!Y137","v":10.376612343098365},{"$f":"Tariff!Z137","v":10.955334475136731}]
[null,"    Volume > 100 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T138","v":5.0599999999999996},{"$f":"Tariff!U138","v":0},{"$f":"Tariff!V138","v":5.2988773879394317},{"$f":"Tariff!W138","v":5.5944052074206922},{"$f":"Tariff!X138","v":5.9064151391859872},{"$f":"Tariff!Y138","v":6.2358264199617279},{"$f":"Tariff!Z138","v":6.5836095539420283}]
[]
[null,"Reference tariff B3"]
[null,"  Standing charge",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T141","v":71.05},{"$f":"Tariff!U141","v":0},{"$f":"Tariff!V141","v":135.45551926635355},{"$f":"Tariff!W141","v":143.01011457301229},{"$f":"Tariff!X141","v":150.98604310076456},{"$f":"Tariff!Y141","v":159.40680335297037},{"$f":"Tariff!Z141","v":168.29720438632975}]
[null,"    First 2 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T142","v":14.15},{"$f":"Tariff!U142","v":0},{"$f":"Tariff!V142","v":0},{"$f":"Tariff!W142","v":0},{"$f":"Tariff!X142","v":0},{"$f":"Tariff!Y142","v":0},{"$f":"Tariff!Z142","v":0}]
[null,"    Volume > 2 <10 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T143","v":14.15},{"$f":"Tariff!U143","v":0},{"$f":"Tariff!V143","v":10.274881776055407},{"$f":"Tariff!W143","v":10.847930213374731},{"$f":"Tariff!X143","v":11.452938581588771},{"$f":"Tariff!Y143","v":12.09168934290539},{"$f":"Tariff!Z143","v":12.766064370621066}]
[null,"    Volume > 10 GJ",null,"Nominal $",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tariff!T144","v":6.22},{"$f":"Tariff!U144","v":0},{"$f":"Tariff!V144","v":4.5165911411353097},{"$f":"Tariff!W144","v":4.7684894648191394},{"$f":"Tariff!X144","v":5.034436606182485},{"$f":"Tariff!Y144","v":5.3152160927824399},{"$f":"Tariff!Z144","v":5.6116551509019805}]

{"sheet":"Tariff","index":5,"n_rows":304,"n_cols":26,"rows_kept":304,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!B2","v":"Mid West and South West Gas Distribution Systems"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":2014},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!B3","v":"Access Arrangement Revisions 2014"}]
[]
[null,"WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!$T$80)^(T9/Inputs!$C$37)-1","v":4.2147198590408053E-2},null,{"$f":"Inputs!$T$80","v":8.5339999999999999E-2},{"$f":"Inputs!$T$80","v":8.5339999999999999E-2},{"$f":"Inputs!$T$80","v":8.5339999999999999E-2},{"$f":"Inputs!$T$80","v":8.5339999999999999E-2},{"$f":"Inputs!$T$80","v":8.5339999999999999E-2}]
[null,"Inflators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/Inputs!T97","v":1.0124228365658294},null,{"$f":"1/Inputs!V97","v":1.0377334074799751},{"$f":"1/Inputs!W97","v":1.0636767426669744},{"$f":"1/Inputs!X97","v":1.0902686612336485},{"$f":"1/Inputs!Y97","v":1.1175253777644898},{"$f":"1/Inputs!Z97","v":1.1454635122086019}]
[null,"Annaul Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T6/1-1","v":1.2422836565829432E-2},null,{"$f":"V6/T6-1","v":2.4999999999999911E-2},{"$f":"W6/V6-1","v":2.4999999999999911E-2},2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2]
[null,"PV factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/(1+T5)","v":0.95955734598009212},null,{"$f":"(1/(1+V5))*T8","v":0.88410760312905823},{"$f":"(1/(1+W5))*V8","v":0.81459045380162731},{"$f":"(1/(1+X5))*W8","v":0.75053941972250848},{"$f":"(1/(1+Y5))*X8","v":0.69152470168104785},{"$f":"(1/(1+Z5))*Y8","v":0.63715029546598101}]
[null,"Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$C$37-T9","v":181},{"$f":"Inputs!T5","v":184},{"$f":"Inputs!U5","v":181},{"$f":"Inputs!V5","v":184},{"$f":"Inputs!W5","v":366},{"$f":"Inputs!X5","v":365},{"$f":"Inputs!Y5","v":365},{"$f":"Inputs!Z5","v":365}]
[]
[null,"Delivery points (excluding customers receiving"]
[null,"prudent discounts)"]
[]
[null,"Tariff class A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S114","v":64},{"$f":"Inputs!T114","v":64.906738530148701},null,{"$f":"Inputs!V114","v":64.850612129147123},{"$f":"Inputs!W114","v":66.738539432569468},{"$f":"Inputs!X114","v":67.626646552444882},{"$f":"Inputs!Y114","v":67.514933200264593},{"$f":"Inputs!Z114","v":67.40339908798272}]
[null,"Tariff class A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S115","v":110.25},{"$f":"Inputs!T115","v":112.37977740848918},null,{"$f":"Inputs!V115","v":118.3521576389695},{"$f":"Inputs!W115","v":124.29122919206233},{"$f":"Inputs!X115","v":130.30584056681269},{"$f":"Inputs!Y115","v":136.39793328269465},{"$f":"Inputs!Z115","v":142.56949875998671}]
[null,"Tariff class B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S116","v":1384.333333333333},{"$f":"Inputs!T116","v":1404.9969065405801},null,{"$f":"Inputs!V116","v":1467.0219265057519},{"$f":"Inputs!W116","v":1526.6991009505282},{"$f":"Inputs!X116","v":1588.085267215663},{"$f":"Inputs!Y116","v":1651.2392179574356},{"$f":"Inputs!Z116","v":1716.2217684143229}]
[null,"Tariff class B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S117","v":9895.1666666666679},{"$f":"Inputs!T117","v":9926.572442320894},null,{"$f":"Inputs!V117","v":10340.838598656346},{"$f":"Inputs!W117","v":10786.651879934576},{"$f":"Inputs!X117","v":11264.80993014765},{"$f":"Inputs!Y117","v":11776.007856215059},{"$f":"Inputs!Z117","v":12320.840625977038}]
[null,"Tariff class B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S118","v":658384.66666666651},{"$f":"Inputs!T118","v":664761.71364487277},null,{"$f":"Inputs!V118","v":679548.21443247434},{"$f":"Inputs!W118","v":694282.95890161081},{"$f":"Inputs!X118","v":708947.19646657992},{"$f":"Inputs!Y118","v":723540.76690096909},{"$f":"Inputs!Z118","v":738064.01075049874}]
[]
[null,"Gas volumes"]
[null,"(Excluding volumes delivered to customers receiving prudent discounts)"]
[]
[null,"Reference tariff A1"]
[null,"  Demand"]
[null,"    First 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T210","v":7224.7671079452075},null,{"$f":"Inputs!U210+Inputs!V210","v":14331.739100000003},{"$f":"Inputs!W210","v":14932.328020000003},{"$f":"Inputs!X210","v":16232.328020000003},{"$f":"Inputs!Y210","v":16232.328020000003},{"$f":"Inputs!Z210","v":16232.328020000003}]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T211","v":3748.6304876712329},null,{"$f":"Inputs!U211+Inputs!V211","v":7436.1419999999998},{"$f":"Inputs!W211","v":6481.1419999999989},{"$f":"Inputs!X211","v":6936.1420000000007},{"$f":"Inputs!Y211","v":6936.1420000000007},{"$f":"Inputs!Z211","v":6936.1420000000007}]
[null,"  Usage"]
[null,"    First 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T213*1000","v":16686263.604840741},null,{"$f":"(Inputs!U213+Inputs!V213)*1000","v":32637224.196162585},{"$f":"Inputs!W213*1000","v":38721689.350218847},{"$f":"Inputs!X213*1000","v":40867270.316431224},{"$f":"Inputs!Y213*1000","v":41867987.16466967},{"$f":"Inputs!Z213*1000","v":42973888.177637257}]
[null,"    Distance > 10 km","GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T214*1000","v":4782166.4760627327},null,{"$f":"(Inputs!U214+Inputs!V214)*1000","v":7885027.7362173023},{"$f":"Inputs!W214*1000","v":12509404.215552367},{"$f":"Inputs!X214*1000","v":13239483.962813416},{"$f":"Inputs!Y214*1000","v":13563679.206610827},{"$f":"Inputs!Z214*1000","v":13921950.229174245}]
[null,"    Total Volume","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T156*1000","v":4690310.7326533161},null,{"$f":"(Inputs!U156+Inputs!V156)*1000","v":9321720.6325738635},{"$f":"Inputs!W156*1000","v":9965778.9913016204},{"$f":"Inputs!X156*1000","v":10302222.185978319},{"$f":"Inputs!Y156*1000","v":10554499.640176175},{"$f":"Inputs!Z156*1000","v":10833279.655648937}]
[]
[null,"Reference tariff A2"]
[null,"  Usage"]
[null,"    First 10 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T218","v":525908.02654519572},null,{"$f":"Inputs!U218+Inputs!V218","v":1073247.6726907494},{"$f":"Inputs!W218","v":1135823.5749126491},{"$f":"Inputs!X218","v":1199616.7771161802},{"$f":"Inputs!Y218","v":1263916.9986493578},{"$f":"Inputs!Z218","v":1337583.4611961523}]
[null,"    Volume > 10 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T219","v":546099.67555798881},null,{"$f":"Inputs!U219+Inputs!V219","v":1091990.5062833093},{"$f":"Inputs!W219","v":1134877.010518281},{"$f":"Inputs!X219","v":1199988.7941335319},{"$f":"Inputs!Y219","v":1282705.2251045173},{"$f":"Inputs!Z219","v":1366403.804201819}]
[]
[null,"Reference tariff B1"]
[null,"  Usage"]
[null,"    First 5 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T223","v":792623.480408528},null,{"$f":"Inputs!U223+Inputs!V223","v":1479546.3102255294},{"$f":"Inputs!W223","v":1506792.858561503},{"$f":"Inputs!X223","v":1545925.0875355832},{"$f":"Inputs!Y223","v":1591986.3297018732},{"$f":"Inputs!Z223","v":1640369.4752015253}]
[null,"    Volume > 5 TJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T224","v":109153.04636424995},null,{"$f":"Inputs!U224+Inputs!V224","v":187661.70400038981},{"$f":"Inputs!W224","v":184816.21084892569},{"$f":"Inputs!X224","v":183879.79112791736},{"$f":"Inputs!Y224","v":183454.00542006892},{"$f":"Inputs!Z224","v":183449.6406330434}]
[]
[null,"Reference tariff B2"]
[null,"  Usage"]
[null,"    First 100 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T228","v":230423.02365700423},null,{"$f":"Inputs!U228+Inputs!V228","v":438884.10949319007},{"$f":"Inputs!W228","v":449695.51093398454},{"$f":"Inputs!X228","v":463628.6943367786},{"$f":"Inputs!Y228","v":479011.01440528757},{"$f":"Inputs!Z228","v":494619.82821474189}]
[null,"    Volume > 100 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T229","v":407650.96338114474},null,{"$f":"Inputs!U229+Inputs!V229","v":737580.16810382181},{"$f":"Inputs!W229","v":718941.92988921958},{"$f":"Inputs!X229","v":708557.4220085477},{"$f":"Inputs!Y229","v":702955.2558652648},{"$f":"Inputs!Z229","v":699745.01108163164}]
[]
[null,"Reference tariff B3"]
[null,"  Usage"]
[null,"    First 2 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T233","v":0},null,{"$f":"Inputs!U233+Inputs!V233","v":1312731.5764435497},{"$f":"Inputs!W233","v":1355071.8027723818},{"$f":"Inputs!X233","v":1389050.0484552709},{"$f":"Inputs!Y233","v":1425978.1701028538},{"$f":"Inputs!Z233","v":1463420.7814543436}]
[null,"    Volume  2  to 10 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T234","v":2635663.4054653868},null,{"$f":"Inputs!U234+Inputs!V234","v":3777608.4616859052},{"$f":"Inputs!W234","v":3855996.8083233237},{"$f":"Inputs!X234","v":3954200.2678474933},{"$f":"Inputs!Y234","v":4062474.285050008},{"$f":"Inputs!Z234","v":4172528.3796545519}]
[null,"    Volume > 10 GJ","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T235","v":3007971.5161084677},null,{"$f":"Inputs!U235+Inputs!V235","v":4999020.3104239106},{"$f":"Inputs!W235","v":5063907.0237277346},{"$f":"Inputs!X235","v":5158494.6672509899},{"$f":"Inputs!Y235","v":5258776.9579938101},{"$f":"Inputs!Z235","v":5363231.9797820318}]
[]
[]
[]
[null,"RAB ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T293","v":1020.0491735738893},null,{"$f":"V293","v":1058.2778500841346},{"$f":"W293","v":1150.8827262319608},{"$f":"X293","v":1250.3639712249492},{"$f":"Y293","v":1351.4633931131118},{"$f":"Z293","v":1452.3572735977443}]
[null," - Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$57","v":0.4},{"$f":"T$55*$S56","v":408.01966942955573},null,{"$f":"V$55*$S56*(U$9+V$9)/365","v":423.31114003365383},{"$f":"W$55*$S56","v":460.3530904927843},500.14558848997967,540.58535724524472,580.94290943909778]
[null," - Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$56","v":0.6},{"$f":"T$55*$S57","v":612.0295041443336},null,{"$f":"V$55*$S57*(U$9+V$9)/365","v":634.96671005048074},690.52963573917646,750.21838273496951,810.87803586786708,871.41436415864655]
[]
[null,"Revenue Building Blocks"]
[null,"Nominal Vanilla WACC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$80","v":8.5339999999999999E-2}]
[null,"Return on Asset"]
[null," - Return on Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$73","v":0.107},{"$f":"T56*(($S62+1)^(T$9/365)-1)","v":21.453798086286479},null,{"$f":"$S62*V56","v":45.294291983600957},49.257780682727919,53.515577968427827,57.842633225241187,62.160891309983462]
[null," - Return on Debt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$69","v":7.0900000000000005E-2},{"$f":"T57*(($S63+1)^(T$9/365)-1)","v":21.503250957535428},null,{"$f":"$S63*V57","v":45.019139742579085},48.958551173907615,53.190483335909342,57.491252743031779,61.783278418848042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T62+T63","v":42.957049043821911},null,90.313431726180042,98.216331856635534,106.70606130433717,115.33388596827297,123.9441697288315]
[null,"Return on working capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T281","v":9.6904777118593591E-2},null,{"$f":"Inputs!V281","v":0.1876409939452334},{"$f":"Inputs!W281","v":0.18002977447114626},{"$f":"Inputs!X281","v":0.21228845607349139},{"$f":"Inputs!Y281","v":0.25422324115843709},{"$f":"Inputs!Z281","v":0.30060220050130987}]
[null,"Return of Asset (regulatory depreciation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T63","v":4.8316355321944453},null,{"$f":"RAB_Summary!U63+RAB_Summary!V63","v":14.960911673541542},{"$f":"RAB_Summary!W63","v":19.723370008959719},{"$f":"RAB_Summary!X63","v":24.014634056240396},{"$f":"RAB_Summary!Y63","v":28.093157806016951},{"$f":"RAB_Summary!Z63","v":32.232969390539587}]
[null,"Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T259","v":39.757532024365517},null,{"$f":"Inputs!U259+Inputs!V259","v":81.751441832220308},{"$f":"Inputs!W259","v":85.648150197455095},{"$f":"Inputs!X259","v":90.163950069306722},{"$f":"Inputs!Y259","v":95.533324161964856},{"$f":"Inputs!Z259","v":99.712719461113352}]
[]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T89","v":2.7048956635970756},null,7.4802740424427299,8.3101824880361121,11.129626615529654,14.056653872160432,15.197209746810531]
[null,"Less Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-T69*$S$88","v":-0.67622391589926889},null,-1.8700685106106825,-2.077545622009028,-2.7824066538824135,-3.5141634680401079,-3.7993024367026327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T69+T70","v":2.0286717476978069},null,5.6102055318320474,6.2326368660270841,8.3472199616472409,10.542490404120324,11.397907310107898]
[null,"Annual Revenue Requirement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T64:T70)","v":89.671793125198278},null,192.82363175771917,210.00051870354855,229.44415384760504,249.75708158153355,267.58836809109363]
[]
[null,"Additional Taxable Income"]
[null," - Capital contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T286","v":0.64414930338447518},null,{"$f":"Inputs!V286","v":1.330627499701724},{"$f":"Inputs!W286","v":1.4232532032582499},{"$f":"Inputs!X286","v":1.5334144785528057},{"$f":"Inputs!Y286","v":1.6659236235032544},{"$f":"Inputs!Z286","v":1.8016399943281485}]
[]
[null,"Tax Expenses"]
[null," - Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T67","v":39.757532024365517},null,81.751441832220308,85.648150197455095,90.163950069306722,95.533324161964856,99.712719461113352]
[null," - Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_Depn!T13","v":25.006775964114251},null,{"$f":"Tax_Depn!U13+Tax_Depn!V13","v":53.84611614943892},{"$f":"Tax_Depn!W13","v":60.306473648876761},{"$f":"Tax_Depn!X13","v":62.384555258552695},{"$f":"Tax_Depn!Y13","v":64.014701684422306},{"$f":"Tax_Depn!Z13","v":70.277309023482019}]
[null," - Interest ",{"$f":"Inputs!$T$69","v":7.0900000000000005E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T80","v":16.535315561446073},null,{"$f":"RAB_Summary!U80+RAB_Summary!V80","v":33.622454467619235},{"$f":"RAB_Summary!W80","v":37.768539767021238},{"$f":"RAB_Summary!X80","v":41.330307613199601},{"$f":"RAB_Summary!Y80","v":45.019466451448189},{"$f":"RAB_Summary!Z80","v":48.742613778124642}]
[null,"Total Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T78+T79+T80","v":81.29962354992584},null,169.22001244927847,183.72316361335311,193.87881294105901,204.56749229783534,218.73264226272002]
[]
[null,"Tax Calculation"]
[null,"Taxable Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S86+T85","v":9.0163188786569126},null,{"$f":"T86+V85","v":24.934246808142422},27.700608293453691,37.098755385098833,46.855512907201465,50.657365822701756]
[null," - Pre-tax Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T72-T81+T75","v":9.0163188786569126},null,24.934246808142422,27.700608293453691,37.098755385098833,46.855512907201465,50.657365822701756]
[null," - Tax Loss Carried Forward",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$338","v":0},{"$f":"IF(T84<0,T84,0)","v":0},null,0,0,0,0,0]
[null,"Tax Payable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$64","v":0.3},{"$f":"IF(T$84>0,$S$87*T84,0)","v":2.7048956635970738},null,7.4802740424427263,8.3101824880361068,11.12962661552965,14.056653872160439,15.197209746810525]
[null,"Value of Imputation Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$T$65","v":0.25},{"$f":"T87*$S$88","v":0.67622391589926845},null,1.8700685106106816,2.0775456220090267,2.7824066538824126,3.5141634680401097,3.7993024367026313]
[null,"Intermediate tax calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((SUM(T64:T67)-T81+T75+S86)>0,(SUM(T64:T67)-T81+T75+S86)*$S$87/(1-(1-$S$88)*$S$87),0)","v":2.7048956635970756},null,{"$f":"IF((SUM(V64:V67)-V81+V75+T86)>0,(SUM(V64:V67)-V81+V75+T86)*$S$87/(1-(1-$S$88)*$S$87),0)","v":7.4802740424427299},{"$f":"IF((SUM(W64:W67)-W81+W75+V86)>0,(SUM(W64:W67)-W81+W75+V86)*$S$87/(1-(1-$S$88)*$S$87),0)","v":8.3101824880361121},11.129626615529654,14.056653872160432,15.197209746810531]
[]
[null,"Total Revenue"]
[null,"Return On Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":42.957049043821911},null,{"$f":"V64","v":90.313431726180042},98.216331856635534,106.70606130433717,115.33388596827297,123.9441697288315]
[null,"Return on Working Capital","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T65","v":9.6904777118593591E-2},null,0.1876409939452334,0.18002977447114626,0.21228845607349139,0.25422324115843709,0.30060220050130987]
[null,"Depreciation (Regulatory)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T66","v":4.8316355321944453},null,14.960911673541542,19.723370008959719,24.014634056240396,28.093157806016951,32.232969390539587]
[null,"OPEX (Including UAFG)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T67","v":39.757532024365517},null,81.751441832220308,85.648150197455095,90.163950069306722,95.533324161964856,99.712719461113352]
[null,"Tax expense net of imputation credits","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71","v":2.0286717476978069},null,{"$f":"V71","v":5.6102055318320474},{"$f":"W71","v":6.2326368660270841},{"$f":"X71","v":8.3472199616472409},{"$f":"Y71","v":10.542490404120324},{"$f":"Z71","v":11.397907310107898}]
[null,"Total Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T92:T96)","v":89.671793125198292},null,192.82363175771917,210.00051870354858,229.44415384760504,249.75708158153353,{"$f":"SUM(Z92:Z96)","v":267.58836809109363}]
[]
[null,"PV(Total revenue)","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T8:Z8,T97:Z97)","v":943.0005657631516}]
[]
[null,"Forecast revenue from Ancillary Services"]
[null,"$, nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T311/1000000","v":0.43159882687602391},null,{"$f":"(Inputs!U311+Inputs!V311)/1000000","v":0.65048803236677788},{"$f":"Inputs!W311/1000000","v":0.71805820668764397},{"$f":"Inputs!X311/1000000","v":0.75875212681368387},{"$f":"Inputs!Y311/1000000","v":0.80176687448929407},{"$f":"Inputs!Z311/1000000","v":0.8472084652644678}]
[]
[null,"Forecast revenue from customers receiving prudent discounts"]
[null,"$, nominal","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T241","v":0.70708067048073031},null,{"$f":"Inputs!U241+Inputs!V241","v":1.4110894538832044},{"$f":"Inputs!W241","v":0.88671317978773634},{"$f":"Inputs!X241","v":0.60226529624528968},{"$f":"Inputs!Y241","v":0.66151266644614581},{"$f":"Inputs!Z241","v":0.7244488699222783}]
[]
[null,"(PV) Revenue from Ancillary Services","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T102:Z102)","v":3.237882704082331}]
[null,"(PV) Revenue from customers receiving prudent discounts","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T105:Z105)","v":4.0194064647551873}]
[]
[null,"Nett Required Reference Tariff Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T99-T108-T107","v":935.74327659431401}]
[]
[]
[null,"Reference tariff"]
[]
[null,"Reference tariff A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01",null,"2015-01-01"]
[null,"  Standing charge","$/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T175","v":46742.54},null,{"$f":"T116*(1-V$212)^V$209","v":49349.4546183032},{"$f":"V116*(1-W$212)^W$209","v":52101.761502989932},{"$f":"W116*(1-X$212)^X$209","v":55007.569439432657},{"$f":"X116*(1-Y$212)^Y$209","v":58075.439454390878},{"$f":"Y116*(1-Z$212)^Z$209","v":61314.410038317939}]
[null,"  Demand charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T177","v":197.00288430882074},null,{"$f":"T118*(1-V$212)^V$209","v":207.99008566656806},{"$f":"V118*(1-W$212)^W$209","v":219.59006279203689},231.83699128001976,244.76695275903469,258.41804119421721]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T178","v":103.69091494756718},null,{"$f":"T119*(1-V$212)^V$209","v":109.47394175702269},115.57949826057717,122.02557251310277,128.8311557952955,136.01629856536434]
[null,"  Usage charge"]
[null,"    First 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T180","v":4.1795899604912486E-2},null,{"$f":"T121*(1-V$212)^V$209","v":4.4126931287512092E-2},{"$f":"V121*(1-W$212)^W$209","v":4.6587968754330883E-2},4.9186262659255985E-2,5.1929468038041889E-2,5.4825666861406649E-2]
[null,"    Distance > 10 km","$/GJ km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T181","v":2.088143964504572E-2},null,{"$f":"T122*(1-V$212)^V$209","v":2.2046034685492509E-2},2.3275581263347066E-2,2.4573701841409865E-2,2.5944220913676704E-2,2.7391176272977918E-2]
[null,"Carbon tax","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T182","v":2.0979999999999999E-2}]
[]
[null,"Reference tariff A2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T185","v":25879.18},null,{"$f":"T126*(1-V$213)^V$209","v":27322.507911827212},{"$f":"V126*(1-W$213)^W$209","v":28846.332789209726},30455.144091133621,32153.681661700102,33946.949694548843]
[null,"    First 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T186","v":2.52},null,{"$f":"T127*(1-V$213)^V$209","v":2.6605448834856658},2.8089282051752993,2.9655871287133797,3.1309831991386226,3.3056037026777156]
[null,"    Volume > 10 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T187","v":1.36},null,{"$f":"T128*(1-V$213)^V$209","v":1.4358496196589308},1.5159295075549235,1.6004755932738874,1.6897369646144946,1.7839766014451162]
[]
[null,"Reference tariff B1"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T190","v":1303.72},null,{"$f":"T131*(1-V$214)^V$209","v":1376.4307839277508},{"$f":"V131*(1-W$214)^W$209","v":1453.1967776393417},1534.2441473992885,1619.8116731670652,1710.1514520853138]
[null,"    First 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T191","v":5.0999999999999996},null,{"$f":"T132*(1-V$214)^V$209","v":5.3844360737209893},5.6847356533309616,6.001783474777076,6.3365136173043526,6.6899122554191832]
[null,"    Volume > 5 TJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T192","v":4.3899999999999997},null,{"$f":"T133*(1-V$214)^V$209","v":4.6348381105166947},4.893331278063318,5.1662410694649736,5.454371525483551,5.7585715296647484]
[]
[null,"Reference tariff B2"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T195","v":326.74},null,{"$f":"T259*(1-V$215)^V$209","v":351.32917495139878},{"$f":"V136*(1-W$215)^W$209","v":370.92342810959695},391.61048762775846,413.45130126085689,436.51021592859655]
[null,"    First 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T196","v":8.42},null,{"$f":"T272*(1-V$215)^V$209","v":8.8174995269664063},9.3092671633364077,9.828461555720553,10.376612343098365,10.955334475136731]
[null,"    Volume > 100 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T197","v":5.0599999999999996},null,{"$f":"T273*(1-V$215)^V$209","v":5.2988773879394317},5.5944052074206922,5.9064151391859872,6.2358264199617279,6.5836095539420283]
[]
[null,"Reference tariff B3"]
[null,"  Standing charge","$/Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T200","v":71.05},null,{"$f":"U259*(1-V$216)^V$209","v":135.45551926635355},{"$f":"V141*(1-W$216)^W$209","v":143.01011457301229},150.98604310076456,159.40680335297037,168.29720438632975]
[null,"    First 2 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T201","v":14.15},null,{"$f":"U272*(1-V$216)^V$209","v":0},0,0,0,0]
[null,"    Volume > 2 <10 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T202","v":14.15},null,{"$f":"U273*(1-V$216)^V$209","v":10.274881776055407},10.847930213374731,11.452938581588771,12.09168934290539,12.766064370621066]
[null,"    Volume > 10 GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T203","v":6.22},null,{"$f":"U274*(1-V$216)^V$209","v":4.5165911411353097},4.7684894648191394,5.034436606182485,5.3152160927824399,5.6116551509019805]
[]
[null,"Expected revenue at reference tariffs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full year"]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T14*T116/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T118:T123,T25:T30))/1000000","v":4.237098539139617},null,{"$f":"(V14*V116/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*(U$9+V$9)+SUMPRODUCT(V118:V123,V25:V30))/1000000","v":8.6092799040892949},{"$f":"(W14*W116/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W118:W123,W25:W30))/1000000","v":9.6004019605703164},{"$f":"(X14*X116/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X118:X123,X25:X30))/1000000","v":10.665069667786025},11.313769462623416,12.008365091528548]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T15*T126/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T127:T128,T34:T35))/1000000","v":3.5340839329848608},null,{"$f":"(V15*V126/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*(U$9+V$9)+SUMPRODUCT(V127:V128,V34:V35))/1000000","v":7.65703552088089},{"$f":"(W15*W126/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W127:W128,W34:W35))/1000000","v":8.4961865834197283},{"$f":"(X15*X126/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X127:X128,X34:X35))/1000000","v":9.4466040011958174},10.510433047525686,11.698952859174426]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T16*T131/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T132:T133,T39:T40))/1000000","v":5.4449505341077424},null,{"$f":"(V16*V131/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*(U$9+V$9)+SUMPRODUCT(V132:V133,V39:V40))/1000000","v":10.855558283444145},{"$f":"(W16*W131/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W132:W133,W39:W40))/1000000","v":11.688680244415435},{"$f":"(X16*X131/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X132:X133,X39:X40))/1000000","v":12.664785499180724},13.762965920556136,14.96533488259707]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T17*T136/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T137:T138,T44:T45))/1000000","v":5.6379089489250136},null,{"$f":"(V17*V136/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*(U$9+V$9)+SUMPRODUCT(V137:V138,V44:V45))/1000000","v":11.411245595578697},{"$f":"(W17*W136/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W137:W138,W44:W45))/1000000","v":12.209410022973023},{"$f":"(X17*X136/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X137:X138,X44:X45))/1000000","v":13.153208792530961},14.222824332943741,15.403746398474532]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T18*T141/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9)*T$9+SUMPRODUCT(T142:T144,T49:T51))/1000000","v":79.813981208823463},null,{"$f":"(V18*V141/SUMIF($S$2:$Z$2,V$2,$S$9:$Z$9)*(U$9+V$9)+SUMPRODUCT(V142:V144,V49:V51))/1000000","v":153.44156744093948},{"$f":"(W18*W141/SUMIF($S$2:$Z$2,W$2,$S$9:$Z$9)*W$9+SUMPRODUCT(W142:W144,W49:W51))/1000000","v":165.26625707176581},{"$f":"(X18*X141/SUMIF($S$2:$Z$2,X$2,$S$9:$Z$9)*X$9+SUMPRODUCT(X142:X144,X49:X51))/1000000","v":178.29845915443397},192.41103368108875,207.57748391521025]
[]
[null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T148:T153)","v":98.668023163980692},null,191.97468674493251,207.26093588314433,224.22812711512751,242.22102644473773,261.65388314698481]
[]
[null,"PV Expected revenue at reference tariffs"]
[]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T148:Z148)","v":42.977104257703338}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T149:Z149)","v":38.893976039217307}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T150:Z150)","v":52.901730446863617}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T151:Z151)","v":54.966272409002876}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T$8:Z$8,T152:Z152)","v":746.00432368390875}]
[]
[null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T158:T162)","v":935.74340683669584}]
[]
[null,"Nett Required Reference Tariff Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":935.74327659431401}]
[]
[null,"Over /(Under) recovery  of Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T164-T166","v":1.3024238182879344E-4}]
[]
[null,"Price (increase)/decrease per annum %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.5771779160978412E-2,null,null,{"$f":"S170","v":-5.5771779160978412E-2},{"$f":"V170","v":-5.5771779160978412E-2},{"$f":"W170","v":-5.5771779160978412E-2},{"$f":"X170","v":-5.5771779160978412E-2},{"$f":"Y170","v":-5.5771779160978412E-2}]
[]
[]
[null,"Total  tariff revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T154+T105+T102","v":99.806702661337454},null,{"$f":"V154+V105+V102","v":194.03626423118249},{"$f":"W154+W105+W102","v":208.86570726961969},{"$f":"X154+X105+X102","v":225.58914453818647},{"$f":"Y154+Y105+Y102","v":243.68430598567318},{"$f":"Z154+Z105+Z102","v":263.2255404821716}]
[]
[null,"Total tariff revenue NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T173:Z173,T$8:Z$8)","v":943.00069600553331}]
[]
[null,"Total Revenue NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T99","v":943.0005657631516}]
[null,"Check line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T175-T177","v":1.302423817151066E-4}]
[]
[]
[null,"Revenue Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jul - Dec 2014",null,"Jan - Dec 2015"]
[null,"Tariff class B2","$/customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T151*1000000/T17","v":567.96129597446782},null,{"$f":"(U151+V151)*1000000/V17","v":1103.5125910447375},{"$f":"W151*1000000/W17","v":1131.8998850500659},{"$f":"X151*1000000/X17","v":1167.6369929091702},{"$f":"Y151*1000000/Y17","v":1207.7797931696621},{"$f":"Z151*1000000/Z17","v":1250.218785071982}]
[null,"Percentage movement from previous year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W182/V182)-1","v":2.5724485824355714E-2},3.1572675579451648E-2,3.4379520779378447E-2,{"$f":"(Z182/Y182)-1","v":3.5138021137896658E-2}]
[]
[null,"Tariff class B3","$/customer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T152*1000000/T18","v":120.06404636513328},null,{"$f":"(U152+V152)*1000000/V18","v":225.7993828577512},{"$f":"W152*1000000/W18","v":238.03876352262054},{"$f":"X152*1000000/X18","v":251.49751637791974},{"$f":"Y152*1000000/Y18","v":265.92977546408798},{"$f":"Z152*1000000/Z18","v":281.24590942205072}]
[null,"Percentage movement from previous year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W185/V185)-1","v":5.4204668365191555E-2},{"$f":"(X185/W185)-1","v":5.6540172937086464E-2},{"$f":"(Y185/X185)-1","v":5.73852946701916E-2},{"$f":"(Z185/Y185)-1","v":5.7594656075024897E-2}]
[]
[]
[null,"PV(Avoidable costs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Bound Check per Rule 94 (3)(b)"]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2438134081534269,null,{"$f":"IF(T191<T158,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0472095023819366,null,{"$f":"IF(T192<T159,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4861603498273546,null,{"$f":"IF(T193<T160,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2739658706457355,null,{"$f":"IF(T194<T161,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.034687750836966,null,{"$f":"IF(T195<T162,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[]
[]
[null,"PV(Stand alone costs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Bound Check per Rule 94 (3)(a)"]
[null,"Tariff class A1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408.93260385045642,null,{"$f":"IF(T200>T158,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class A2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531.99246665618261,null,{"$f":"IF(T201>T159,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637.48019561431568,null,{"$f":"IF(T202>T160,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654.07650076549089,null,{"$f":"IF(T203>T161,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[null,"Tariff class B3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,841.24501116910437,null,{"$f":"IF(T204>T162,\"Complies\",\"Breach - Reset Tariffs\")","v":"Complies"}]
[]
[]
[]
[null,"Inflation"]
[null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(YEAR(Inputs!T4+1)=YEAR(Inputs!C40),1,0)","v":1},{"$f":"ROUND((Inputs!V4+1-Inputs!$C$40)/Inputs!$C$37,1)","v":1},{"$f":"ROUND((Inputs!W4+1-Inputs!$C$40)/Inputs!$C$37,1)-SUM($W$209:W209)","v":1},{"$f":"ROUND((Inputs!X4+1-Inputs!$C$40)/Inputs!$C$37,1)-SUM($W$209:X209)","v":1},{"$f":"ROUND((Inputs!Y4+1-Inputs!$C$40)/Inputs!$C$37,1)-SUM($W$209:Y209)","v":1}]
[]
[null,"Tariff change per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CY2015 (Smoothed)","CY2016 (Smoothed)","CY2017 (Smoothed)","CY2018 (Smoothed)","CY2019 (Smoothed)"]
[null,"A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,{"$f":"S170","v":-5.5771779160978412E-2},{"$f":"V212","v":-5.5771779160978412E-2},-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2]
[null,"A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,{"$f":"S170","v":-5.5771779160978412E-2},-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2]
[null,"B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,{"$f":"S170","v":-5.5771779160978412E-2},-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2]
[null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,{"$f":"S170","v":-5.5771779160978412E-2},-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2]
[null,"B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,{"$f":"S170","v":-5.5771779160978412E-2},-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2,-5.5771779160978412E-2]
[]
[null,"Usage"]
[null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan-Jun 2015"]
[null,"Number of connections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T17","v":9926.572442320894},{"$f":"Inputs!U117","v":10133.70552048862}]
[null,"Usage Charge (GJ-km)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U227","v":0}]
[null,null,"First 100GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T44","v":230423.02365700423},{"$f":"Inputs!U228","v":205726.09441102578}]
[null,null,"> 100GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T45","v":407650.96338114474},{"$f":"Inputs!U229","v":341686.00260467571}]
[null,"B3"]
[null,"Number of connections",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T18","v":664761.71364487277},{"$f":"Inputs!U118","v":672154.96403867356}]
[null,"Standing Charge (GJ-km/year)"]
[null,null,"0 to 2GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T49","v":0},{"$f":"Inputs!U233","v":637333.28671538993}]
[null,"Usage Charge (GJ-km)"]
[]
[null,null,"2 to 10GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T50","v":2635663.4054653868},{"$f":"Inputs!U234","v":1816866.4503232271}]
[null,null,"> 10GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T51","v":3007971.5161084677},{"$f":"Inputs!U235","v":1924274.8494108745}]
[]
[null,"Price"]
[null,"B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan-Jun 2015"]
[null,"Calculated Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T236:T237)","v":5.6379089489250136},{"$f":"(U220*U239*U$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)+U222*U241+U223*U242)/1000000","v":5.1030811523927309}]
[null,"Standing charge","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T220*T239*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":1.6350332150244464},{"$f":"(U220*U239*U$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9))/1000000","v":1.641936264272235}]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T222*T241+T223*T242)/1000000","v":4.0028757339005674},{"$f":"(U222*U241+U223*U242)/1000000","v":3.4611448881204963}]
[null,"Usage charge as percentage of annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T237/SUM(T237:U237)","v":0.53628947943832073},{"$f":"U237/SUM(T237:U237)","v":0.46371052056167922}]
[null,"Standing charge ","per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T195","v":326.74},{"$f":"T239","v":326.74}]
[]
[null,"First 100GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T196","v":8.42},{"$f":"T241","v":8.42}]
[null,"> 100GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T197","v":5.0599999999999996},{"$f":"T242","v":5.0599999999999996}]
[null,"B3"]
[null,"Calculated Revenue","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T245:T246)","v":79.813981208823449},{"$f":"(U225*U248*U$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)+U227*U250+U230*U251+U231*U252)/1000000","v":70.377960898008894}]
[null,"Standing charge","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T225*T248*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))/1000000","v":23.809761191293564},{"$f":"(U225*U248*U$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9))/1000000","v":23.682045055576832}]
[null,"Usage Charges","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T227*T250+T230*T251+T231*T252)/1000000","v":56.004220017529889},{"$f":"(U227*U250+U230*U251+U231*U252)/1000000","v":46.695915842432065}]
[null,"Usage charge as percentage of annual revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T246/SUM(T246:U246)","v":0.54531787663742859},{"$f":"U246/SUM(T246:U246)","v":0.45468212336257136}]
[null,"Standing charge ","per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T200","v":71.05},{"$f":"T248","v":71.05}]
[null,"Usage Charges"]
[null,"0 to 2GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T201","v":14.15},{"$f":"T250","v":14.15}]
[null,"2 to 10GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T202","v":14.15},{"$f":"T251","v":14.15}]
[null,"> 10GJ","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T203","v":6.22},{"$f":"T252","v":6.22}]
[]
[null,"B2 and B3 Usage rate adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B2","B3"]
[null,"Revenue for 12 months ending Jun 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T235+U235","v":10.740990101317745},{"$f":"T244+U244","v":150.19194210683236}]
[null,"Less Standing charge revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T220*T239*S$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))+(U220*U239*T$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)))/1000000","v":3.2775257422716995},{"$f":"((T225*T248*T$9/SUMIF($S$2:$Z$2,T$2,$S$9:$Z$9))+(U225*U248*U$9/SUMIF($S$2:$Z$2,U$2,$S$9:$Z$9)))/1000000","v":47.491806246870397}]
[null,"Usage charge revenue at current tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T255-T256","v":7.4634643590460463},{"$f":"U255-U256","v":102.70013585996196}]
[]
[null,"New Standing charge","per cust",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Inputs!U195","v":332.77},{"$f":"Inputs!U200","v":128.30000000000001}]
[null,"Standing charge revenue at new rate","per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$m",{"$f":"T256/U239*T259","v":3.3380126132574937},{"$f":"U256/U248*U259","v":85.75930670617133}]
[]
[null,"Total revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T255","v":10.740990101317745},{"$f":"U255","v":150.19194210683236}]
[null,"Less standing charge revenue at new rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T260","v":3.3380126132574937},{"$f":"U260","v":85.75930670617133}]
[null,"Usage charge revenue at new tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T262-T263","v":7.4029774880602517},{"$f":"U262-U263","v":64.432635400661027}]
[]
[null,"Current usage charge tariffs"]
[null,"Step 1","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U241","v":8.42},{"$f":"U250","v":14.15}]
[null,"Step 2","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U242","v":5.0599999999999996},{"$f":"U251","v":14.15}]
[null,"Step 3","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U252","v":6.22}]
[]
[null,"Percentage reduction in usage charge revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1104736662680355E-3,0.31221873024303748]
[null,"Step 1","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T267*(1-$T$271)","v":8.3517098117300232},{"$f":"Inputs!U201","v":0}]
[null,"Step 2","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T268*(1-$T$271)","v":5.0189610032486831},{"$f":"U268*(1-$U$271)","v":9.7321049670610194}]
[null,"Step 3","$/GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U269*(1-$U$271)","v":4.2779994978883069}]
[]
[null,"Usage Volumes"]
[null,"Step 1","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T222+U222","v":436149.11806802999},{"$f":"T227+U227","v":637333.28671538993}]
[null,"Step 2","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T223+U223","v":749336.9659858204},{"$f":"T230+U230","v":4452529.8557886137}]
[null,"Step 3","GJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T231+U231","v":4932246.365519342}]
[]
[null,"Usage charge revenue at new rates"]
[null,"Step 1","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T277*T272/1000000","v":3.6425908687461623},0]
[null,"Step 2","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7608930105755176,43.332487925507849]
[null,"Step 3","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,21.100147475153172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T282:T284)","v":7.40348387932168},{"$f":"SUM(U282:U284)","v":64.432635400661013}]
[]
[null,"Usage Charge Diffirence","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T264-T285","v":-5.0639126142826285E-4},{"$f":"U264-U285","v":0}]
[]
[]
[]
[null,"Equity raising costs"]
[]
[null,"Opening RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T59","v":1020.0491735738893},null,{"$f":"T299","v":1058.2778500841346},{"$f":"V299","v":1150.8827262319608},1250.3639712249492,1351.4633931131118,1452.3572735977443]
[null,"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T61","v":43.06031204243962},null,{"$f":"RAB_Summary!V61","v":107.56578782136759},{"$f":"RAB_Summary!W61","v":119.20461500194833},{"$f":"RAB_Summary!X61","v":125.11405594440298},{"$f":"RAB_Summary!Y61","v":128.98703829064951},{"$f":"RAB_Summary!Z61","v":134.33256896318431}]
[null,"Depreciation of ICB and Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RAB_Summary!T63+RAB_Summary!T66+RAB_Summary!T67","v":4.8316355321944453},null,{"$f":"RAB_Summary!U63+RAB_Summary!U66+RAB_Summary!U67+RAB_Summary!V63+RAB_Summary!V66+RAB_Summary!V67","v":14.960911673541542},{"$f":"RAB_Summary!W63+RAB_Summary!W66+RAB_Summary!W67","v":19.723370008959719},{"$f":"RAB_Summary!X63+RAB_Summary!X66+RAB_Summary!X67","v":24.014634056240396},{"$f":"RAB_Summary!Y63+RAB_Summary!Y66+RAB_Summary!Y67","v":28.093157806016951},{"$f":"RAB_Summary!Z63+RAB_Summary!Z66+RAB_Summary!Z67","v":32.232969390539587}]
[null,"Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T277","v":0},null,{"$f":"Inputs!V277","v":0},{"$f":"Inputs!W277","v":0},{"$f":"Inputs!X277","v":0},{"$f":"Inputs!Y277","v":0},{"$f":"Inputs!Z277","v":0}]
[null,"Depreciation of Equity Raising Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T304","v":0},null,{"$f":"V304","v":0},0,0,0,0]
[]
[null,"Closing RAB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T293+T294-T295+T296-T297","v":1058.2778500841346},null,{"$f":"V293+V294-V295+V296-V297","v":1150.8827262319608},1250.3639712249492,1351.4633931131118,1452.3572735977443,1554.4568731703889]
[]
[null,"Depreciation of Equity Raising Costs"]
[null,"Equity Raising Costs","Life"]
[null,2014,{"$f":"T293/RAB_Summary!S63","v":30.069500342773949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T296","v":0},null,null,{"$f":"U303","v":0},{"$f":"V303","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T303:T303)","v":0},null,{"$f":"SUM(V303:V303)","v":0},{"$f":"SUM(W303:W303)","v":0},{"$f":"SUM(X303:X303)","v":0},{"$f":"SUM(Y303:Y303)","v":0},{"$f":"SUM(Z303:Z303)","v":0}]

{"sheet":"Tax_Depn","index":6,"n_rows":14,"n_cols":26,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[]
[null,"Tax Depreciation"]
[]
[null,"Opening Tax Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S334","v":497.49177690757375},{"$f":"T14","v":516.1894622892836},{"$f":"U14","v":490.94153857102674},571.239761460914,631.56115601724377,695.82407118164679,762.46233141137725]
[null,"Capex ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T502+Inputs!T286","v":43.704461345824093},{"$f":"Inputs!U502+Inputs!U286","v":0},{"$f":"Inputs!V502+Inputs!V286","v":108.89641532106931},{"$f":"Inputs!W502+Inputs!W286","v":120.62786820520658},{"$f":"Inputs!X502+Inputs!X286","v":126.64747042295578},{"$f":"Inputs!Y502+Inputs!Y286","v":130.65296191415277},{"$f":"Inputs!Z502+Inputs!Z286","v":136.13420895751247}]
[null,"Tax Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T335","v":25.006775964114251},{"$f":"Inputs!U335","v":25.247923718256867},{"$f":"Inputs!V335","v":28.598192431182053},{"$f":"Inputs!W335","v":60.306473648876761},{"$f":"Inputs!X335","v":62.384555258552695},{"$f":"Inputs!Y335","v":64.014701684422306},{"$f":"Inputs!Z335","v":70.277309023482019}]
[null,"Closing Tax Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T11+T12-T13","v":516.1894622892836},{"$f":"U11+U12-U13","v":490.94153857102674},571.239761460914,631.56115601724377,695.82407118164679,762.46233141137725,828.31923134540762]

{"sheet":"RAB_Summary","index":7,"n_rows":101,"n_cols":26,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[]
[]
[null,{"$f":"'RAB Scenarios'!B24","v":"Nominal"},null,null,{"$f":"'RAB Scenarios'!E24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!F24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!G24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!H24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!I24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!J24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!K24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!L24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!M24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!N24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!O24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!P24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Q24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!R24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!S24","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!T24","v":"$, nominal"},{"$f":"'RAB Scenarios'!U24","v":"$, nominal"},{"$f":"'RAB Scenarios'!V24","v":"$, nominal"},{"$f":"'RAB Scenarios'!W24","v":"$, nominal"},{"$f":"'RAB Scenarios'!X24","v":"$, nominal"},{"$f":"'RAB Scenarios'!Y24","v":"$, nominal"},{"$f":"'RAB Scenarios'!Z24","v":"$, nominal"}]
[]
[null,"Opening Capital Base",null,null,{"$f":"'RAB Scenarios'!E42","v":823.33664135834067},{"$f":"'RAB Scenarios'!F42","v":833.56563559924984},{"$f":"'RAB Scenarios'!G42","v":830.90308864926203},{"$f":"'RAB Scenarios'!H42","v":836.13194778550701},{"$f":"'RAB Scenarios'!I42","v":844.20949180791899},{"$f":"'RAB Scenarios'!J42","v":857.39639544808506},{"$f":"'RAB Scenarios'!K42","v":856.12195648304862},{"$f":"'RAB Scenarios'!L42","v":859.13900474119134},{"$f":"'RAB Scenarios'!M42","v":862.16323099798706},{"$f":"'RAB Scenarios'!N42","v":864.37687237376133},{"$f":"'RAB Scenarios'!O42","v":879.71137620254342},{"$f":"'RAB Scenarios'!P42","v":898.52068490478359},{"$f":"'RAB Scenarios'!Q42","v":913.5174774092344},{"$f":"'RAB Scenarios'!R42","v":923.31505327837135},{"$f":"'RAB Scenarios'!S42","v":971.59786530054862},{"$f":"'RAB Scenarios'!T42","v":1020.0491735738893},{"$f":"'RAB Scenarios'!U42","v":1045.8207214039523},{"$f":"'RAB Scenarios'!V42","v":1026.4201923182557},{"$f":"'RAB Scenarios'!W42","v":1114.5854510539266},{"$f":"'RAB Scenarios'!X42","v":1191.3126514143341},{"$f":"'RAB Scenarios'!Y42","v":1270.8581174121946},{"$f":"'RAB Scenarios'!Z42","v":1351.3329169169783}]
[null,"Vines/Westnet ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65238949797633294},{"$f":"WestNet!$O$186","v":3.3245520265260304}]
[null,"Capex",null,null,{"$f":"'RAB Scenarios'!E60","v":36.480990777007939},{"$f":"'RAB Scenarios'!F60","v":25.027157694830134},{"$f":"'RAB Scenarios'!G60","v":33.877078070285307},{"$f":"'RAB Scenarios'!H60","v":37.653500233400457},{"$f":"'RAB Scenarios'!I60","v":43.636095521503812},{"$f":"'RAB Scenarios'!J60","v":30.973537972943681},{"$f":"'RAB Scenarios'!K60","v":37.318716717817132},{"$f":"'RAB Scenarios'!L60","v":39.221445007649578},{"$f":"'RAB Scenarios'!M60","v":39.951688561765621},{"$f":"'RAB Scenarios'!N60","v":47.744352959830728},{"$f":"'RAB Scenarios'!O60","v":27.802568350836971},{"$f":"'RAB Scenarios'!P60","v":41.70097601508607},{"$f":"'RAB Scenarios'!Q60","v":38.91261334040734},{"$f":"'RAB Scenarios'!R60","v":79.73016039219344},{"$f":"'RAB Scenarios'!S60","v":82.401034783367621},{"$f":"'RAB Scenarios'!T60","v":43.06031204243962},{"$f":"'RAB Scenarios'!U60","v":0},{"$f":"'RAB Scenarios'!V60","v":107.56578782136759},{"$f":"'RAB Scenarios'!W60","v":119.20461500194833},{"$f":"'RAB Scenarios'!X60","v":125.11405594440298},{"$f":"'RAB Scenarios'!Y60","v":128.98703829064951},{"$f":"'RAB Scenarios'!Z60","v":134.33256896318431}]
[null,"Amounts added to Capital Base under NGR 82,84,86",null,null,{"$f":"'RAB Scenarios'!E150","v":0},{"$f":"'RAB Scenarios'!F150","v":0},{"$f":"'RAB Scenarios'!G150","v":0},{"$f":"'RAB Scenarios'!H150","v":0},{"$f":"'RAB Scenarios'!I150","v":0},{"$f":"'RAB Scenarios'!J150","v":0},{"$f":"'RAB Scenarios'!K150","v":0},{"$f":"'RAB Scenarios'!L150","v":0},{"$f":"'RAB Scenarios'!M150","v":0},{"$f":"'RAB Scenarios'!N150","v":0},{"$f":"'RAB Scenarios'!O150","v":0},{"$f":"'RAB Scenarios'!P150","v":0},{"$f":"'RAB Scenarios'!Q150","v":0},{"$f":"'RAB Scenarios'!R150","v":0},{"$f":"'RAB Scenarios'!S150","v":0},{"$f":"'RAB Scenarios'!T150","v":0},{"$f":"'RAB Scenarios'!U150","v":0},{"$f":"'RAB Scenarios'!V150","v":0},{"$f":"'RAB Scenarios'!W150","v":0},{"$f":"'RAB Scenarios'!X150","v":0},{"$f":"'RAB Scenarios'!Y150","v":0},{"$f":"'RAB Scenarios'!Z150","v":0}]
[null,"Depreciation",null,null,{"$f":"'RAB Scenarios'!E78","v":26.251996536098872},{"$f":"'RAB Scenarios'!F78","v":27.689704644817912},{"$f":"'RAB Scenarios'!G78","v":28.648218934040294},{"$f":"'RAB Scenarios'!H78","v":29.575956210988664},{"$f":"'RAB Scenarios'!I78","v":30.449191881337526},{"$f":"'RAB Scenarios'!J78","v":32.24797693798007},{"$f":"'RAB Scenarios'!K78","v":34.301668459674659},{"$f":"'RAB Scenarios'!L78","v":36.197218750853608},{"$f":"'RAB Scenarios'!M78","v":37.738047185991448},{"$f":"'RAB Scenarios'!N78","v":39.707462679710964},{"$f":"'RAB Scenarios'!O78","v":12.317811675122803},{"$f":"'RAB Scenarios'!P78","v":26.704183510635172},{"$f":"'RAB Scenarios'!Q78","v":29.115037471270352},{"$f":"'RAB Scenarios'!R78","v":31.44734837001641},{"$f":"'RAB Scenarios'!S78","v":33.923050331596848},{"$f":"'RAB Scenarios'!T78","v":17.28876421237651},{"$f":"'RAB Scenarios'!U78","v":19.400529085696643},{"$f":"'RAB Scenarios'!V78","v":19.40052908569664},{"$f":"'RAB Scenarios'!W78","v":42.47741464154084},{"$f":"'RAB Scenarios'!X78","v":45.568589946542424},{"$f":"'RAB Scenarios'!Y78","v":48.512238785866046},{"$f":"'RAB Scenarios'!Z78","v":51.680590901773392}]
[null,"Redundant Assets",null,null,{"$f":"'RAB Scenarios'!E96","v":0},{"$f":"'RAB Scenarios'!F96","v":0},{"$f":"'RAB Scenarios'!G96","v":0},{"$f":"'RAB Scenarios'!H96","v":0},{"$f":"'RAB Scenarios'!I96","v":0},{"$f":"'RAB Scenarios'!J96","v":0},{"$f":"'RAB Scenarios'!K96","v":0},{"$f":"'RAB Scenarios'!L96","v":0},{"$f":"'RAB Scenarios'!M96","v":0},{"$f":"'RAB Scenarios'!N96","v":0},{"$f":"'RAB Scenarios'!O96","v":0},{"$f":"'RAB Scenarios'!P96","v":0},{"$f":"'RAB Scenarios'!Q96","v":0},{"$f":"'RAB Scenarios'!R96","v":0},{"$f":"'RAB Scenarios'!S96","v":0},{"$f":"'RAB Scenarios'!T96","v":0},{"$f":"'RAB Scenarios'!U96","v":0},{"$f":"'RAB Scenarios'!V96","v":0},{"$f":"'RAB Scenarios'!W96","v":0},{"$f":"'RAB Scenarios'!X96","v":0},{"$f":"'RAB Scenarios'!Y96","v":0},{"$f":"'RAB Scenarios'!Z96","v":0}]
[null,"Asset Disposals",null,null,{"$f":"'RAB Scenarios'!E114","v":0},{"$f":"'RAB Scenarios'!F114","v":0},{"$f":"'RAB Scenarios'!G114","v":0},{"$f":"'RAB Scenarios'!H114","v":0},{"$f":"'RAB Scenarios'!I114","v":0},{"$f":"'RAB Scenarios'!J114","v":0},{"$f":"'RAB Scenarios'!K114","v":0},{"$f":"'RAB Scenarios'!L114","v":0},{"$f":"'RAB Scenarios'!M114","v":0},{"$f":"'RAB Scenarios'!N114","v":4.9612676515052527},{"$f":"'RAB Scenarios'!O114","v":0},{"$f":"'RAB Scenarios'!P114","v":0},{"$f":"'RAB Scenarios'!Q114","v":0},{"$f":"'RAB Scenarios'!R114","v":0},{"$f":"'RAB Scenarios'!S114","v":0},{"$f":"'RAB Scenarios'!T114","v":0},{"$f":"'RAB Scenarios'!U114","v":0},{"$f":"'RAB Scenarios'!V114","v":0},{"$f":"'RAB Scenarios'!W114","v":0},{"$f":"'RAB Scenarios'!X114","v":0},{"$f":"'RAB Scenarios'!Y114","v":0},{"$f":"'RAB Scenarios'!Z114","v":0}]
[null,"Over Depreciation",null,null,{"$f":"'RAB Scenarios'!E132","v":0},{"$f":"'RAB Scenarios'!F132","v":0},{"$f":"'RAB Scenarios'!G132","v":0},{"$f":"'RAB Scenarios'!H132","v":0},{"$f":"'RAB Scenarios'!I132","v":1.0061396160665481E-15},{"$f":"'RAB Scenarios'!J132","v":0},{"$f":"'RAB Scenarios'!K132","v":0},{"$f":"'RAB Scenarios'!L132","v":0},{"$f":"'RAB Scenarios'!M132","v":0},{"$f":"'RAB Scenarios'!N132","v":-11.606491702191132},{"$f":"'RAB Scenarios'!O132","v":0},{"$f":"'RAB Scenarios'!P132","v":0},{"$f":"'RAB Scenarios'!Q132","v":0},{"$f":"'RAB Scenarios'!R132","v":0},{"$f":"'RAB Scenarios'!S132","v":1.2299774150770208E-2},{"$f":"'RAB Scenarios'!T132","v":0},{"$f":"'RAB Scenarios'!U132","v":0},{"$f":"'RAB Scenarios'!V132","v":0},{"$f":"'RAB Scenarios'!W132","v":0},{"$f":"'RAB Scenarios'!X132","v":0},{"$f":"'RAB Scenarios'!Y132","v":0},{"$f":"'RAB Scenarios'!Z132","v":0}]
[null,"Deprecation per Tariff Variation",null,null,{"$f":"'RAB Scenarios'!E168","v":0},{"$f":"'RAB Scenarios'!F168","v":0},{"$f":"'RAB Scenarios'!G168","v":0},{"$f":"'RAB Scenarios'!H168","v":0},{"$f":"'RAB Scenarios'!I168","v":0},{"$f":"'RAB Scenarios'!J168","v":0},{"$f":"'RAB Scenarios'!K168","v":0},{"$f":"'RAB Scenarios'!L168","v":0},{"$f":"'RAB Scenarios'!M168","v":0},{"$f":"'RAB Scenarios'!N168","v":0},{"$f":"'RAB Scenarios'!O168","v":0},{"$f":"'RAB Scenarios'!P168","v":0},{"$f":"'RAB Scenarios'!Q168","v":0},{"$f":"'RAB Scenarios'!R168","v":0},{"$f":"'RAB Scenarios'!S168","v":1.4376404279234775E-2},{"$f":"'RAB Scenarios'!T168","v":0},{"$f":"'RAB Scenarios'!U168","v":0},{"$f":"'RAB Scenarios'!V168","v":0},{"$f":"'RAB Scenarios'!W168","v":0},{"$f":"'RAB Scenarios'!X168","v":0},{"$f":"'RAB Scenarios'!Y168","v":0},{"$f":"'RAB Scenarios'!Z168","v":0}]
[null,"Closing Capital Base",null,null,{"$f":"SUM(E12:E15)-SUM(E16:E20)","v":833.56563559924973},{"$f":"SUM(F12:F15)-SUM(F16:F20)","v":830.90308864926214},836.13194778550701,844.20949180791877,857.39639544808529,856.12195648304862,859.139004741191,862.16323099798728,864.37687237376122,879.71137620254331,898.52068490478359,913.51747740923452,923.31505327837135,971.59786530054839,1020.0491735738893,1045.8207214039526,1026.4201923182557,1114.5854510539266,1191.3126514143339,1270.8581174121946,1351.3329169169781,1433.9848949783891]
[null,"Check",{"$f":"SUM(E22:Z22)","v":0},null,{"$f":"'RAB Scenarios'!E186-E21","v":0},{"$f":"'RAB Scenarios'!F186-F21","v":0},{"$f":"'RAB Scenarios'!G186-G21","v":0},{"$f":"'RAB Scenarios'!H186-H21","v":0},{"$f":"'RAB Scenarios'!I186-I21","v":0},{"$f":"'RAB Scenarios'!J186-J21","v":0},{"$f":"'RAB Scenarios'!K186-K21","v":0},{"$f":"'RAB Scenarios'!L186-L21","v":0},{"$f":"'RAB Scenarios'!M186-M21","v":0},{"$f":"'RAB Scenarios'!N186-N21","v":0},{"$f":"'RAB Scenarios'!O186-O21","v":0},{"$f":"'RAB Scenarios'!P186-P21","v":0},{"$f":"'RAB Scenarios'!Q186-Q21","v":0},{"$f":"'RAB Scenarios'!R186-R21","v":0},{"$f":"'RAB Scenarios'!S186-S21","v":0},{"$f":"'RAB Scenarios'!T186-T21","v":0},{"$f":"'RAB Scenarios'!U186-U21","v":0},{"$f":"'RAB Scenarios'!V186-V21","v":0},{"$f":"'RAB Scenarios'!W186-W21","v":0},{"$f":"'RAB Scenarios'!X186-X21","v":0},{"$f":"'RAB Scenarios'!Y186-Y21","v":0},{"$f":"'RAB Scenarios'!Z186-Z21","v":0}]
[]
[]
[null,{"$f":"'RAB Scenarios'!B190","v":"Real"},null,null,{"$f":"'RAB Scenarios'!E190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!F190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!G190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!H190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!I190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!J190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!K190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!L190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!M190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!N190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!O190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!P190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Q190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!R190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!S190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!T190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!U190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!V190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!W190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!X190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Y190","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Z190","v":"$, Jun 2014"}]
[]
[null,{"$f":"$B$12","v":"Opening Capital Base"},null,null,{"$f":"'RAB Scenarios'!E208","v":823.33664135834067},{"$f":"'RAB Scenarios'!F208","v":833.56563559924984},{"$f":"'RAB Scenarios'!G208","v":830.90308864926203},{"$f":"'RAB Scenarios'!H208","v":836.13194778550701},{"$f":"'RAB Scenarios'!I208","v":844.20949180791899},{"$f":"'RAB Scenarios'!J208","v":857.39639544808506},{"$f":"'RAB Scenarios'!K208","v":856.12195648304862},{"$f":"'RAB Scenarios'!L208","v":859.13900474119134},{"$f":"'RAB Scenarios'!M208","v":862.16323099798706},{"$f":"'RAB Scenarios'!N208","v":864.37687237376133},{"$f":"'RAB Scenarios'!O208","v":879.71137620254342},{"$f":"'RAB Scenarios'!P208","v":898.52068490478359},{"$f":"'RAB Scenarios'!Q208","v":913.5174774092344},{"$f":"'RAB Scenarios'!R208","v":923.31505327837135},{"$f":"'RAB Scenarios'!S208","v":971.59786530054862},{"$f":"'RAB Scenarios'!T208","v":1020.0491735738893},{"$f":"'RAB Scenarios'!U208","v":1045.292354006797},{"$f":"'RAB Scenarios'!V208","v":1025.9049103584555},{"$f":"'RAB Scenarios'!W208","v":1110.1720152155717},{"$f":"'RAB Scenarios'!X208","v":1179.9395949016528},{"$f":"'RAB Scenarios'!Y208","v":1249.5536114000251},{"$f":"'RAB Scenarios'!Z208","v":1317.2479225641275}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65238949797633294},{"$f":"WestNet!$O$186","v":3.3245520265260304}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E226","v":36.480990777007939},{"$f":"'RAB Scenarios'!F226","v":25.027157694830134},{"$f":"'RAB Scenarios'!G226","v":33.877078070285307},{"$f":"'RAB Scenarios'!H226","v":37.653500233400457},{"$f":"'RAB Scenarios'!I226","v":43.636095521503812},{"$f":"'RAB Scenarios'!J226","v":30.973537972943681},{"$f":"'RAB Scenarios'!K226","v":37.318716717817132},{"$f":"'RAB Scenarios'!L226","v":39.221445007649578},{"$f":"'RAB Scenarios'!M226","v":39.951688561765621},{"$f":"'RAB Scenarios'!N226","v":47.744352959830728},{"$f":"'RAB Scenarios'!O226","v":27.802568350836971},{"$f":"'RAB Scenarios'!P226","v":41.70097601508607},{"$f":"'RAB Scenarios'!Q226","v":38.91261334040734},{"$f":"'RAB Scenarios'!R226","v":79.73016039219344},{"$f":"'RAB Scenarios'!S226","v":82.401034783367621},{"$f":"'RAB Scenarios'!T226","v":42.531944645284348},{"$f":"'RAB Scenarios'!U226","v":0},{"$f":"'RAB Scenarios'!V226","v":103.65454850545829},{"$f":"'RAB Scenarios'!W226","v":112.06846048270702},{"$f":"'RAB Scenarios'!X226","v":114.75525289595622},{"$f":"'RAB Scenarios'!Y226","v":115.42202159979276},{"$f":"'RAB Scenarios'!Z226","v":117.27354693662284}]
[null,{"$f":"$B$15","v":"Amounts added to Capital Base under NGR 82,84,86"},null,null,{"$f":"'RAB Scenarios'!E316","v":0},{"$f":"'RAB Scenarios'!F316","v":0},{"$f":"'RAB Scenarios'!G316","v":0},{"$f":"'RAB Scenarios'!H316","v":0},{"$f":"'RAB Scenarios'!I316","v":0},{"$f":"'RAB Scenarios'!J316","v":0},{"$f":"'RAB Scenarios'!K316","v":0},{"$f":"'RAB Scenarios'!L316","v":0},{"$f":"'RAB Scenarios'!M316","v":0},{"$f":"'RAB Scenarios'!N316","v":0},{"$f":"'RAB Scenarios'!O316","v":0},{"$f":"'RAB Scenarios'!P316","v":0},{"$f":"'RAB Scenarios'!Q316","v":0},{"$f":"'RAB Scenarios'!R316","v":0},{"$f":"'RAB Scenarios'!S316","v":0},{"$f":"'RAB Scenarios'!T316","v":0},{"$f":"'RAB Scenarios'!U316","v":0},{"$f":"'RAB Scenarios'!V316","v":0},{"$f":"'RAB Scenarios'!W316","v":0},{"$f":"'RAB Scenarios'!X316","v":0},{"$f":"'RAB Scenarios'!Y316","v":0},{"$f":"'RAB Scenarios'!Z316","v":0}]
[null,{"$f":"$B$16","v":"Depreciation"},null,null,{"$f":"'RAB Scenarios'!E244","v":26.251996536098872},{"$f":"'RAB Scenarios'!F244","v":27.689704644817912},{"$f":"'RAB Scenarios'!G244","v":28.648218934040294},{"$f":"'RAB Scenarios'!H244","v":29.575956210988664},{"$f":"'RAB Scenarios'!I244","v":30.449191881337526},{"$f":"'RAB Scenarios'!J244","v":32.24797693798007},{"$f":"'RAB Scenarios'!K244","v":34.301668459674659},{"$f":"'RAB Scenarios'!L244","v":36.197218750853608},{"$f":"'RAB Scenarios'!M244","v":37.738047185991448},{"$f":"'RAB Scenarios'!N244","v":39.707462679710964},{"$f":"'RAB Scenarios'!O244","v":12.317811675122803},{"$f":"'RAB Scenarios'!P244","v":26.704183510635172},{"$f":"'RAB Scenarios'!Q244","v":29.115037471270352},{"$f":"'RAB Scenarios'!R244","v":31.44734837001641},{"$f":"'RAB Scenarios'!S244","v":33.923050331596848},{"$f":"'RAB Scenarios'!T244","v":17.28876421237651},{"$f":"'RAB Scenarios'!U244","v":19.387443648341709},{"$f":"'RAB Scenarios'!V244","v":19.387443648341705},{"$f":"'RAB Scenarios'!W244","v":42.300880796626281},{"$f":"'RAB Scenarios'!X244","v":45.141236397583761},{"$f":"'RAB Scenarios'!Y244","v":47.727710435690348},{"$f":"'RAB Scenarios'!Z244","v":50.342920170289879}]
[null,{"$f":"$B$17","v":"Redundant Assets"},null,null,{"$f":"'RAB Scenarios'!E262","v":0},{"$f":"'RAB Scenarios'!F262","v":0},{"$f":"'RAB Scenarios'!G262","v":0},{"$f":"'RAB Scenarios'!H262","v":0},{"$f":"'RAB Scenarios'!I262","v":0},{"$f":"'RAB Scenarios'!J262","v":0},{"$f":"'RAB Scenarios'!K262","v":0},{"$f":"'RAB Scenarios'!L262","v":0},{"$f":"'RAB Scenarios'!M262","v":0},{"$f":"'RAB Scenarios'!N262","v":0},{"$f":"'RAB Scenarios'!O262","v":0},{"$f":"'RAB Scenarios'!P262","v":0},{"$f":"'RAB Scenarios'!Q262","v":0},{"$f":"'RAB Scenarios'!R262","v":0},{"$f":"'RAB Scenarios'!S262","v":0},{"$f":"'RAB Scenarios'!T262","v":0},{"$f":"'RAB Scenarios'!U262","v":0},{"$f":"'RAB Scenarios'!V262","v":0},{"$f":"'RAB Scenarios'!W262","v":0},{"$f":"'RAB Scenarios'!X262","v":0},{"$f":"'RAB Scenarios'!Y262","v":0},{"$f":"'RAB Scenarios'!Z262","v":0}]
[null,{"$f":"$B$18","v":"Asset Disposals"},null,null,{"$f":"'RAB Scenarios'!E280","v":0},{"$f":"'RAB Scenarios'!F280","v":0},{"$f":"'RAB Scenarios'!G280","v":0},{"$f":"'RAB Scenarios'!H280","v":0},{"$f":"'RAB Scenarios'!I280","v":0},{"$f":"'RAB Scenarios'!J280","v":0},{"$f":"'RAB Scenarios'!K280","v":0},{"$f":"'RAB Scenarios'!L280","v":0},{"$f":"'RAB Scenarios'!M280","v":0},{"$f":"'RAB Scenarios'!N280","v":4.9612676515052527},{"$f":"'RAB Scenarios'!O280","v":0},{"$f":"'RAB Scenarios'!P280","v":0},{"$f":"'RAB Scenarios'!Q280","v":0},{"$f":"'RAB Scenarios'!R280","v":0},{"$f":"'RAB Scenarios'!S280","v":0},{"$f":"'RAB Scenarios'!T280","v":0},{"$f":"'RAB Scenarios'!U280","v":0},{"$f":"'RAB Scenarios'!V280","v":0},{"$f":"'RAB Scenarios'!W280","v":0},{"$f":"'RAB Scenarios'!X280","v":0},{"$f":"'RAB Scenarios'!Y280","v":0},{"$f":"'RAB Scenarios'!Z280","v":0}]
[null,{"$f":"$B$19","v":"Over Depreciation"},null,null,{"$f":"'RAB Scenarios'!E298","v":0},{"$f":"'RAB Scenarios'!F298","v":0},{"$f":"'RAB Scenarios'!G298","v":0},{"$f":"'RAB Scenarios'!H298","v":0},{"$f":"'RAB Scenarios'!I298","v":1.0061396160665481E-15},{"$f":"'RAB Scenarios'!J298","v":0},{"$f":"'RAB Scenarios'!K298","v":0},{"$f":"'RAB Scenarios'!L298","v":0},{"$f":"'RAB Scenarios'!M298","v":0},{"$f":"'RAB Scenarios'!N298","v":-11.606491702191132},{"$f":"'RAB Scenarios'!O298","v":0},{"$f":"'RAB Scenarios'!P298","v":0},{"$f":"'RAB Scenarios'!Q298","v":0},{"$f":"'RAB Scenarios'!R298","v":0},{"$f":"'RAB Scenarios'!S298","v":1.2299774150770208E-2},{"$f":"'RAB Scenarios'!T298","v":0},{"$f":"'RAB Scenarios'!U298","v":0},{"$f":"'RAB Scenarios'!V298","v":0},{"$f":"'RAB Scenarios'!W298","v":0},{"$f":"'RAB Scenarios'!X298","v":0},{"$f":"'RAB Scenarios'!Y298","v":0},{"$f":"'RAB Scenarios'!Z298","v":0}]
[null,{"$f":"$B$20","v":"Deprecation per Tariff Variation"},null,null,{"$f":"'RAB Scenarios'!E334","v":0},{"$f":"'RAB Scenarios'!F334","v":0},{"$f":"'RAB Scenarios'!G334","v":0},{"$f":"'RAB Scenarios'!H334","v":0},{"$f":"'RAB Scenarios'!I334","v":0},{"$f":"'RAB Scenarios'!J334","v":0},{"$f":"'RAB Scenarios'!K334","v":0},{"$f":"'RAB Scenarios'!L334","v":0},{"$f":"'RAB Scenarios'!M334","v":0},{"$f":"'RAB Scenarios'!N334","v":0},{"$f":"'RAB Scenarios'!O334","v":0},{"$f":"'RAB Scenarios'!P334","v":0},{"$f":"'RAB Scenarios'!Q334","v":0},{"$f":"'RAB Scenarios'!R334","v":0},{"$f":"'RAB Scenarios'!S334","v":1.4376404279234775E-2},{"$f":"'RAB Scenarios'!T334","v":0},{"$f":"'RAB Scenarios'!U334","v":0},{"$f":"'RAB Scenarios'!V334","v":0},{"$f":"'RAB Scenarios'!W334","v":0},{"$f":"'RAB Scenarios'!X334","v":0},{"$f":"'RAB Scenarios'!Y334","v":0},{"$f":"'RAB Scenarios'!Z334","v":0}]
[null,{"$f":"$B$21","v":"Closing Capital Base"},null,null,{"$f":"SUM(E27:E30)-SUM(E31:E35)","v":833.56563559924973},830.90308864926214,836.13194778550701,844.20949180791877,857.39639544808529,856.12195648304862,859.139004741191,862.16323099798728,864.37687237376122,879.71137620254331,898.52068490478359,913.51747740923452,{"$f":"SUM(Q27:Q30)-SUM(Q31:Q35)","v":923.31505327837135},971.59786530054839,1020.0491735738893,1045.2923540067973,1025.9049103584553,1110.1720152155719,1179.9395949016525,1249.5536114000251,1317.2479225641275,1384.1785493304603]
[null,"Check",{"$f":"SUM(E37:Z37)","v":0},null,{"$f":"'RAB Scenarios'!E352-E36","v":0},{"$f":"'RAB Scenarios'!F352-F36","v":0},{"$f":"'RAB Scenarios'!G352-G36","v":0},{"$f":"'RAB Scenarios'!H352-H36","v":0},{"$f":"'RAB Scenarios'!I352-I36","v":0},{"$f":"'RAB Scenarios'!J352-J36","v":0},{"$f":"'RAB Scenarios'!K352-K36","v":0},{"$f":"'RAB Scenarios'!L352-L36","v":0},{"$f":"'RAB Scenarios'!M352-M36","v":0},{"$f":"'RAB Scenarios'!N352-N36","v":0},{"$f":"'RAB Scenarios'!O352-O36","v":0},{"$f":"'RAB Scenarios'!P352-P36","v":0},{"$f":"'RAB Scenarios'!Q352-Q36","v":0},{"$f":"'RAB Scenarios'!R352-R36","v":0},{"$f":"'RAB Scenarios'!S352-S36","v":0},{"$f":"'RAB Scenarios'!T352-T36","v":0},{"$f":"'RAB Scenarios'!U352-U36","v":0},{"$f":"'RAB Scenarios'!V352-V36","v":0},{"$f":"'RAB Scenarios'!W352-W36","v":0},{"$f":"'RAB Scenarios'!X352-X36","v":0},{"$f":"'RAB Scenarios'!Y352-Y36","v":0},{"$f":"'RAB Scenarios'!Z352-Z36","v":0}]
[]
[]
[null,{"$f":"'RAB Scenarios'!B356","v":"CCA"},null,null,{"$f":"'RAB Scenarios'!E356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!F356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!G356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!H356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!I356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!J356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!K356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!L356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!M356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!N356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!O356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!P356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Q356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!R356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!S356","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!T356","v":"CCA"},{"$f":"'RAB Scenarios'!U356","v":"CCA"},{"$f":"'RAB Scenarios'!V356","v":"CCA"},{"$f":"'RAB Scenarios'!W356","v":"CCA"},{"$f":"'RAB Scenarios'!X356","v":"CCA"},{"$f":"'RAB Scenarios'!Y356","v":"CCA"},{"$f":"'RAB Scenarios'!Z356","v":"CCA"}]
[]
[null,{"$f":"$B$12","v":"Opening Capital Base"},null,null,{"$f":"'RAB Scenarios'!E432","v":823.33664135834067},{"$f":"'RAB Scenarios'!F432","v":833.56563559924984},{"$f":"'RAB Scenarios'!G432","v":830.90308864926203},{"$f":"'RAB Scenarios'!H432","v":836.13194778550701},{"$f":"'RAB Scenarios'!I432","v":844.20949180791899},{"$f":"'RAB Scenarios'!J432","v":857.39639544808506},{"$f":"'RAB Scenarios'!K432","v":856.12195648304862},{"$f":"'RAB Scenarios'!L432","v":859.13900474119134},{"$f":"'RAB Scenarios'!M432","v":862.16323099798706},{"$f":"'RAB Scenarios'!N432","v":864.37687237376133},{"$f":"'RAB Scenarios'!O432","v":879.71137620254331},{"$f":"'RAB Scenarios'!P432","v":898.52068490478359},{"$f":"'RAB Scenarios'!Q432","v":913.5174774092344},{"$f":"'RAB Scenarios'!R432","v":923.31505327837135},{"$f":"'RAB Scenarios'!S432","v":971.59786530054862},{"$f":"'RAB Scenarios'!T432","v":1020.0491735738893},{"$f":"'RAB Scenarios'!U432","v":1058.2778500841343},{"$f":"'RAB Scenarios'!V432","v":1051.3056648974471},{"$f":"'RAB Scenarios'!W432","v":1151.8992675321276},{"$f":"'RAB Scenarios'!X432","v":1254.9069011246791},{"$f":"'RAB Scenarios'!Y432","v":1362.1775542235739},{"$f":"'RAB Scenarios'!Z432","v":1471.8821037353337}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65238949797633294},{"$f":"WestNet!$O$186","v":3.3245520265260304}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E450","v":36.480990777007939},{"$f":"'RAB Scenarios'!F450","v":25.027157694830134},{"$f":"'RAB Scenarios'!G450","v":33.877078070285307},{"$f":"'RAB Scenarios'!H450","v":37.653500233400457},{"$f":"'RAB Scenarios'!I450","v":43.636095521503812},{"$f":"'RAB Scenarios'!J450","v":30.973537972943681},{"$f":"'RAB Scenarios'!K450","v":37.318716717817132},{"$f":"'RAB Scenarios'!L450","v":39.221445007649578},{"$f":"'RAB Scenarios'!M450","v":39.951688561765621},{"$f":"'RAB Scenarios'!N450","v":47.744352959830728},{"$f":"'RAB Scenarios'!O450","v":27.802568350836971},{"$f":"'RAB Scenarios'!P450","v":41.70097601508607},{"$f":"'RAB Scenarios'!Q450","v":38.91261334040734},{"$f":"'RAB Scenarios'!R450","v":79.73016039219344},{"$f":"'RAB Scenarios'!S450","v":82.401034783367621},{"$f":"'RAB Scenarios'!T450","v":43.06031204243962},{"$f":"'RAB Scenarios'!U450","v":0},{"$f":"'RAB Scenarios'!V450","v":107.56578782136759},{"$f":"'RAB Scenarios'!W450","v":119.20461500194833},{"$f":"'RAB Scenarios'!X450","v":125.11405594440298},{"$f":"'RAB Scenarios'!Y450","v":128.98703829064951},{"$f":"'RAB Scenarios'!Z450","v":134.33256896318431}]
[null,{"$f":"$B$15","v":"Amounts added to Capital Base under NGR 82,84,86"},null,null,{"$f":"'RAB Scenarios'!E540","v":0},{"$f":"'RAB Scenarios'!F540","v":0},{"$f":"'RAB Scenarios'!G540","v":0},{"$f":"'RAB Scenarios'!H540","v":0},{"$f":"'RAB Scenarios'!I540","v":0},{"$f":"'RAB Scenarios'!J540","v":0},{"$f":"'RAB Scenarios'!K540","v":0},{"$f":"'RAB Scenarios'!L540","v":0},{"$f":"'RAB Scenarios'!M540","v":0},{"$f":"'RAB Scenarios'!N540","v":0},{"$f":"'RAB Scenarios'!O540","v":0},{"$f":"'RAB Scenarios'!P540","v":0},{"$f":"'RAB Scenarios'!Q540","v":0},{"$f":"'RAB Scenarios'!R540","v":0},{"$f":"'RAB Scenarios'!S540","v":0},{"$f":"'RAB Scenarios'!T540","v":0},{"$f":"'RAB Scenarios'!U540","v":0},{"$f":"'RAB Scenarios'!V540","v":0},{"$f":"'RAB Scenarios'!W540","v":0},{"$f":"'RAB Scenarios'!X540","v":0},{"$f":"'RAB Scenarios'!Y540","v":0},{"$f":"'RAB Scenarios'!Z540","v":0}]
[null,"Inflation on asset base",null,null,{"$f":"-'RAB Scenarios'!E378","v":0},{"$f":"-'RAB Scenarios'!F378","v":0},{"$f":"-'RAB Scenarios'!G378","v":0},{"$f":"-'RAB Scenarios'!H378","v":0},{"$f":"-'RAB Scenarios'!I378","v":0},{"$f":"-'RAB Scenarios'!J378","v":0},{"$f":"-'RAB Scenarios'!K378","v":0},{"$f":"-'RAB Scenarios'!L378","v":0},{"$f":"-'RAB Scenarios'!M378","v":0},{"$f":"-'RAB Scenarios'!N378","v":0},{"$f":"-'RAB Scenarios'!O378","v":0},{"$f":"-'RAB Scenarios'!P378","v":0},{"$f":"-'RAB Scenarios'!Q378","v":0},{"$f":"-'RAB Scenarios'!R378","v":0},{"$f":"-'RAB Scenarios'!S378","v":0},{"$f":"-'RAB Scenarios'!T378","v":-12.671904172417577},{"$f":"-'RAB Scenarios'!U378","v":-13.146812772832307},{"$f":"-'RAB Scenarios'!V378","v":-13.146812772832307},{"$f":"-'RAB Scenarios'!W378","v":-28.797481688303083},{"$f":"-'RAB Scenarios'!X378","v":-31.372672528116873},{"$f":"-'RAB Scenarios'!Y378","v":-34.054438855589225},{"$f":"-'RAB Scenarios'!Z378","v":-36.797052593383206}]
[null,"Nominal depreciaiton",null,null,{"$f":"'RAB Scenarios'!E396-'RAB Scenarios'!E414","v":0},{"$f":"'RAB Scenarios'!F396-'RAB Scenarios'!F414","v":0},{"$f":"'RAB Scenarios'!G396-'RAB Scenarios'!G414","v":0},{"$f":"'RAB Scenarios'!H396-'RAB Scenarios'!H414","v":0},{"$f":"'RAB Scenarios'!I396-'RAB Scenarios'!I414","v":0},{"$f":"'RAB Scenarios'!J396-'RAB Scenarios'!J414","v":0},{"$f":"'RAB Scenarios'!K396-'RAB Scenarios'!K414","v":0},{"$f":"'RAB Scenarios'!L396-'RAB Scenarios'!L414","v":0},{"$f":"'RAB Scenarios'!M396-'RAB Scenarios'!M414","v":0},{"$f":"'RAB Scenarios'!N396-'RAB Scenarios'!N414","v":0},{"$f":"'RAB Scenarios'!O396-'RAB Scenarios'!O414","v":0},{"$f":"'RAB Scenarios'!P396-'RAB Scenarios'!P414","v":0},{"$f":"'RAB Scenarios'!Q396-'RAB Scenarios'!Q414","v":0},{"$f":"'RAB Scenarios'!R396-'RAB Scenarios'!R414","v":0},{"$f":"'RAB Scenarios'!S396-'RAB Scenarios'!S414","v":0},{"$f":"'RAB Scenarios'!T396-'RAB Scenarios'!T414","v":17.503539704612024},{"$f":"'RAB Scenarios'!U396-'RAB Scenarios'!U414","v":20.118997959519632},{"$f":"'RAB Scenarios'!V396-'RAB Scenarios'!V414","v":20.118997959519632},{"$f":"'RAB Scenarios'!W396-'RAB Scenarios'!W414","v":44.994463097699388},{"$f":"'RAB Scenarios'!X396-'RAB Scenarios'!X414","v":49.216075373625294},{"$f":"'RAB Scenarios'!Y396-'RAB Scenarios'!Y414","v":53.336927634479011},{"$f":"'RAB Scenarios'!Z396-'RAB Scenarios'!Z414","v":57.665978153097512}]
[null,{"$f":"$B$16","v":"Depreciation"},null,null,{"$f":"'RAB Scenarios'!E468","v":26.251996536098872},{"$f":"'RAB Scenarios'!F468","v":27.689704644817912},{"$f":"'RAB Scenarios'!G468","v":28.648218934040294},{"$f":"'RAB Scenarios'!H468","v":29.575956210988664},{"$f":"'RAB Scenarios'!I468","v":30.449191881337526},{"$f":"'RAB Scenarios'!J468","v":32.24797693798007},{"$f":"'RAB Scenarios'!K468","v":34.301668459674659},{"$f":"'RAB Scenarios'!L468","v":36.197218750853608},{"$f":"'RAB Scenarios'!M468","v":37.738047185991448},{"$f":"'RAB Scenarios'!N468","v":39.707462679710964},{"$f":"'RAB Scenarios'!O468","v":12.317811675122803},{"$f":"'RAB Scenarios'!P468","v":26.704183510635172},{"$f":"'RAB Scenarios'!Q468","v":29.115037471270352},{"$f":"'RAB Scenarios'!R468","v":31.44734837001641},{"$f":"'RAB Scenarios'!S468","v":33.923050331596848},{"$f":"'RAB Scenarios'!T468","v":4.8316355321944453},{"$f":"'RAB Scenarios'!U468","v":6.9721851866873248},{"$f":"'RAB Scenarios'!V468","v":6.9721851866873248},{"$f":"'RAB Scenarios'!W468","v":16.196981409396304},{"$f":"'RAB Scenarios'!X468","v":17.843402845508418},{"$f":"'RAB Scenarios'!Y468","v":19.282488778889785},{"$f":"'RAB Scenarios'!Z468","v":20.868925559714288}]
[null,{"$f":"$B$17","v":"Redundant Assets"},null,null,{"$f":"'RAB Scenarios'!E486","v":0},{"$f":"'RAB Scenarios'!F486","v":0},{"$f":"'RAB Scenarios'!G486","v":0},{"$f":"'RAB Scenarios'!H486","v":0},{"$f":"'RAB Scenarios'!I486","v":0},{"$f":"'RAB Scenarios'!J486","v":0},{"$f":"'RAB Scenarios'!K486","v":0},{"$f":"'RAB Scenarios'!L486","v":0},{"$f":"'RAB Scenarios'!M486","v":0},{"$f":"'RAB Scenarios'!N486","v":0},{"$f":"'RAB Scenarios'!O486","v":0},{"$f":"'RAB Scenarios'!P486","v":0},{"$f":"'RAB Scenarios'!Q486","v":0},{"$f":"'RAB Scenarios'!R486","v":0},{"$f":"'RAB Scenarios'!S486","v":0},{"$f":"'RAB Scenarios'!T486","v":0},{"$f":"'RAB Scenarios'!U486","v":0},{"$f":"'RAB Scenarios'!V486","v":0},{"$f":"'RAB Scenarios'!W486","v":0},{"$f":"'RAB Scenarios'!X486","v":0},{"$f":"'RAB Scenarios'!Y486","v":0},{"$f":"'RAB Scenarios'!Z486","v":0}]
[null,{"$f":"$B$18","v":"Asset Disposals"},null,null,{"$f":"'RAB Scenarios'!E504","v":0},{"$f":"'RAB Scenarios'!F504","v":0},{"$f":"'RAB Scenarios'!G504","v":0},{"$f":"'RAB Scenarios'!H504","v":0},{"$f":"'RAB Scenarios'!I504","v":0},{"$f":"'RAB Scenarios'!J504","v":0},{"$f":"'RAB Scenarios'!K504","v":0},{"$f":"'RAB Scenarios'!L504","v":0},{"$f":"'RAB Scenarios'!M504","v":0},{"$f":"'RAB Scenarios'!N504","v":4.9612676515052527},{"$f":"'RAB Scenarios'!O504","v":0},{"$f":"'RAB Scenarios'!P504","v":0},{"$f":"'RAB Scenarios'!Q504","v":0},{"$f":"'RAB Scenarios'!R504","v":0},{"$f":"'RAB Scenarios'!S504","v":0},{"$f":"'RAB Scenarios'!T504","v":0},{"$f":"'RAB Scenarios'!U504","v":0},{"$f":"'RAB Scenarios'!V504","v":0},{"$f":"'RAB Scenarios'!W504","v":0},{"$f":"'RAB Scenarios'!X504","v":0},{"$f":"'RAB Scenarios'!Y504","v":0},{"$f":"'RAB Scenarios'!Z504","v":0}]
[null,{"$f":"$B$19","v":"Over Depreciation"},null,null,{"$f":"'RAB Scenarios'!E522","v":0},{"$f":"'RAB Scenarios'!F522","v":0},{"$f":"'RAB Scenarios'!G522","v":0},{"$f":"'RAB Scenarios'!H522","v":0},{"$f":"'RAB Scenarios'!I522","v":1.0061396160665481E-15},{"$f":"'RAB Scenarios'!J522","v":0},{"$f":"'RAB Scenarios'!K522","v":0},{"$f":"'RAB Scenarios'!L522","v":0},{"$f":"'RAB Scenarios'!M522","v":0},{"$f":"'RAB Scenarios'!N522","v":-11.606491702191132},{"$f":"'RAB Scenarios'!O522","v":0},{"$f":"'RAB Scenarios'!P522","v":0},{"$f":"'RAB Scenarios'!Q522","v":0},{"$f":"'RAB Scenarios'!R522","v":0},{"$f":"'RAB Scenarios'!S522","v":1.2299774150770208E-2},{"$f":"'RAB Scenarios'!T522","v":0},{"$f":"'RAB Scenarios'!U522","v":0},{"$f":"'RAB Scenarios'!V522","v":0},{"$f":"'RAB Scenarios'!W522","v":0},{"$f":"'RAB Scenarios'!X522","v":0},{"$f":"'RAB Scenarios'!Y522","v":0},{"$f":"'RAB Scenarios'!Z522","v":0}]
[null,{"$f":"$B$20","v":"Deprecation per Tariff Variation"},null,null,{"$f":"'RAB Scenarios'!E558","v":0},{"$f":"'RAB Scenarios'!F558","v":0},{"$f":"'RAB Scenarios'!G558","v":0},{"$f":"'RAB Scenarios'!H558","v":0},{"$f":"'RAB Scenarios'!I558","v":0},{"$f":"'RAB Scenarios'!J558","v":0},{"$f":"'RAB Scenarios'!K558","v":0},{"$f":"'RAB Scenarios'!L558","v":0},{"$f":"'RAB Scenarios'!M558","v":0},{"$f":"'RAB Scenarios'!N558","v":0},{"$f":"'RAB Scenarios'!O558","v":0},{"$f":"'RAB Scenarios'!P558","v":0},{"$f":"'RAB Scenarios'!Q558","v":0},{"$f":"'RAB Scenarios'!R558","v":0},{"$f":"'RAB Scenarios'!S558","v":1.4376404279234775E-2},{"$f":"'RAB Scenarios'!T558","v":0},{"$f":"'RAB Scenarios'!U558","v":0},{"$f":"'RAB Scenarios'!V558","v":0},{"$f":"'RAB Scenarios'!W558","v":0},{"$f":"'RAB Scenarios'!X558","v":0},{"$f":"'RAB Scenarios'!Y558","v":0},{"$f":"'RAB Scenarios'!Z558","v":0}]
[null,{"$f":"$B$21","v":"Closing Capital Base"},null,null,{"$f":"SUM(E42:E45)-SUM(E48:E52)","v":833.56563559924973},{"$f":"SUM(F42:F45)-SUM(F48:F52)","v":830.90308864926214},836.13194778550701,844.20949180791877,857.39639544808529,856.12195648304862,859.139004741191,862.16323099798728,864.37687237376122,{"$f":"SUM(N42:N45)-SUM(N48:N52)","v":879.71137620254331},898.52068490478348,913.51747740923452,923.31505327837135,971.59786530054839,1020.0491735738893,1058.2778500841346,1051.3056648974471,1151.8992675321274,1254.9069011246795,1362.1775542235737,1471.8821037353337,1585.3457471388035]
[null,"Check",{"$f":"SUM(E54:Z54)","v":0},null,{"$f":"'RAB Scenarios'!E576-E53","v":0},{"$f":"'RAB Scenarios'!F576-F53","v":0},{"$f":"'RAB Scenarios'!G576-G53","v":0},{"$f":"'RAB Scenarios'!H576-H53","v":0},{"$f":"'RAB Scenarios'!I576-I53","v":0},{"$f":"'RAB Scenarios'!J576-J53","v":0},{"$f":"'RAB Scenarios'!K576-K53","v":0},{"$f":"'RAB Scenarios'!L576-L53","v":0},{"$f":"'RAB Scenarios'!M576-M53","v":0},{"$f":"'RAB Scenarios'!N576-N53","v":0},{"$f":"'RAB Scenarios'!O576-O53","v":0},{"$f":"'RAB Scenarios'!P576-P53","v":0},{"$f":"'RAB Scenarios'!Q576-Q53","v":0},{"$f":"'RAB Scenarios'!R576-R53","v":0},{"$f":"'RAB Scenarios'!S576-S53","v":0},{"$f":"'RAB Scenarios'!T576-T53","v":0},{"$f":"'RAB Scenarios'!U576-U53","v":0},{"$f":"'RAB Scenarios'!V576-V53","v":0},{"$f":"'RAB Scenarios'!W576-W53","v":0},{"$f":"'RAB Scenarios'!X576-X53","v":0},{"$f":"'RAB Scenarios'!Y576-Y53","v":0},{"$f":"'RAB Scenarios'!Z576-Z53","v":0}]
[]
[]
[null,{"$f":"'RAB Scenarios'!B580","v":"Transition method"},null,null,{"$f":"'RAB Scenarios'!E580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!F580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!G580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!H580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!I580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!J580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!K580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!L580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!M580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!N580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!O580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!P580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!Q580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!R580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!S580","v":"$, Jun 2014"},{"$f":"'RAB Scenarios'!T580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!U580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!V580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!W580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!X580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!Y580","v":"CCA/$, nominal"},{"$f":"'RAB Scenarios'!Z580","v":"CCA/$, nominal"}]
[]
[null,{"$f":"$B$12","v":"Opening Capital Base"},null,null,{"$f":"'RAB Scenarios'!E598","v":823.33664135834067},{"$f":"'RAB Scenarios'!F598","v":833.56563559924984},{"$f":"'RAB Scenarios'!G598","v":830.90308864926203},{"$f":"'RAB Scenarios'!H598","v":836.13194778550701},{"$f":"'RAB Scenarios'!I598","v":844.20949180791899},{"$f":"'RAB Scenarios'!J598","v":857.39639544808506},{"$f":"'RAB Scenarios'!K598","v":856.12195648304862},{"$f":"'RAB Scenarios'!L598","v":859.13900474119134},{"$f":"'RAB Scenarios'!M598","v":862.16323099798706},{"$f":"'RAB Scenarios'!N598","v":864.37687237376133},{"$f":"'RAB Scenarios'!O598","v":879.71137620254331},{"$f":"'RAB Scenarios'!P598","v":898.52068490478359},{"$f":"'RAB Scenarios'!Q598","v":913.5174774092344},{"$f":"'RAB Scenarios'!R598","v":923.31505327837135},{"$f":"'RAB Scenarios'!S598","v":971.59786530054862},{"$f":"'RAB Scenarios'!T598","v":1020.0491735738893},{"$f":"'RAB Scenarios'!U598","v":1058.2778500841343},{"$f":"'RAB Scenarios'!V598","v":1050.7973942473636},{"$f":"'RAB Scenarios'!W598","v":1150.8827262319608},{"$f":"'RAB Scenarios'!X598","v":1250.3639712249487},{"$f":"'RAB Scenarios'!Y598","v":1351.4633931131116},{"$f":"'RAB Scenarios'!Z598","v":1452.3572735977443}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!$N$186","v":0.65238949797633294},{"$f":"WestNet!$O$186","v":3.3245520265260304}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E616","v":36.480990777007939},{"$f":"'RAB Scenarios'!F616","v":25.027157694830134},{"$f":"'RAB Scenarios'!G616","v":33.877078070285307},{"$f":"'RAB Scenarios'!H616","v":37.653500233400457},{"$f":"'RAB Scenarios'!I616","v":43.636095521503812},{"$f":"'RAB Scenarios'!J616","v":30.973537972943681},{"$f":"'RAB Scenarios'!K616","v":37.318716717817132},{"$f":"'RAB Scenarios'!L616","v":39.221445007649578},{"$f":"'RAB Scenarios'!M616","v":39.951688561765621},{"$f":"'RAB Scenarios'!N616","v":47.744352959830728},{"$f":"'RAB Scenarios'!O616","v":27.802568350836971},{"$f":"'RAB Scenarios'!P616","v":41.70097601508607},{"$f":"'RAB Scenarios'!Q616","v":38.91261334040734},{"$f":"'RAB Scenarios'!R616","v":79.73016039219344},{"$f":"'RAB Scenarios'!S616","v":82.401034783367621},{"$f":"'RAB Scenarios'!T616","v":43.06031204243962},{"$f":"'RAB Scenarios'!U616","v":0},{"$f":"'RAB Scenarios'!V616","v":107.56578782136759},{"$f":"'RAB Scenarios'!W616","v":119.20461500194833},{"$f":"'RAB Scenarios'!X616","v":125.11405594440298},{"$f":"'RAB Scenarios'!Y616","v":128.98703829064951},{"$f":"'RAB Scenarios'!Z616","v":134.33256896318431}]
[null,{"$f":"$B$15","v":"Amounts added to Capital Base under NGR 82,84,86"},null,null,{"$f":"'RAB Scenarios'!E706","v":0},{"$f":"'RAB Scenarios'!F706","v":0},{"$f":"'RAB Scenarios'!G706","v":0},{"$f":"'RAB Scenarios'!H706","v":0},{"$f":"'RAB Scenarios'!I706","v":0},{"$f":"'RAB Scenarios'!J706","v":0},{"$f":"'RAB Scenarios'!K706","v":0},{"$f":"'RAB Scenarios'!L706","v":0},{"$f":"'RAB Scenarios'!M706","v":0},{"$f":"'RAB Scenarios'!N706","v":0},{"$f":"'RAB Scenarios'!O706","v":0},{"$f":"'RAB Scenarios'!P706","v":0},{"$f":"'RAB Scenarios'!Q706","v":0},{"$f":"'RAB Scenarios'!R706","v":0},{"$f":"'RAB Scenarios'!S706","v":0},{"$f":"'RAB Scenarios'!T706","v":0},{"$f":"'RAB Scenarios'!U706","v":0},{"$f":"'RAB Scenarios'!V706","v":0},{"$f":"'RAB Scenarios'!W706","v":0},{"$f":"'RAB Scenarios'!X706","v":0},{"$f":"'RAB Scenarios'!Y706","v":0},{"$f":"'RAB Scenarios'!Z706","v":0}]
[null,{"$f":"$B$16","v":"Depreciation"},null,null,{"$f":"'RAB Scenarios'!E634","v":26.251996536098872},{"$f":"'RAB Scenarios'!F634","v":27.689704644817912},{"$f":"'RAB Scenarios'!G634","v":28.648218934040294},{"$f":"'RAB Scenarios'!H634","v":29.575956210988664},{"$f":"'RAB Scenarios'!I634","v":30.449191881337526},{"$f":"'RAB Scenarios'!J634","v":32.24797693798007},{"$f":"'RAB Scenarios'!K634","v":34.301668459674659},{"$f":"'RAB Scenarios'!L634","v":36.197218750853608},{"$f":"'RAB Scenarios'!M634","v":37.738047185991448},{"$f":"'RAB Scenarios'!N634","v":39.707462679710964},{"$f":"'RAB Scenarios'!O634","v":12.317811675122803},{"$f":"'RAB Scenarios'!P634","v":26.704183510635172},{"$f":"'RAB Scenarios'!Q634","v":29.115037471270352},{"$f":"'RAB Scenarios'!R634","v":31.44734837001641},{"$f":"'RAB Scenarios'!S634","v":33.923050331596848},{"$f":"'RAB Scenarios'!T634","v":4.8316355321944453},{"$f":"'RAB Scenarios'!U634","v":7.480455836770771},{"$f":"'RAB Scenarios'!V634","v":7.4804558367707719},{"$f":"'RAB Scenarios'!W634","v":19.723370008959719},{"$f":"'RAB Scenarios'!X634","v":24.014634056240396},{"$f":"'RAB Scenarios'!Y634","v":28.093157806016951},{"$f":"'RAB Scenarios'!Z634","v":32.232969390539587}]
[null,{"$f":"$B$17","v":"Redundant Assets"},null,null,{"$f":"'RAB Scenarios'!E652","v":0},{"$f":"'RAB Scenarios'!F652","v":0},{"$f":"'RAB Scenarios'!G652","v":0},{"$f":"'RAB Scenarios'!H652","v":0},{"$f":"'RAB Scenarios'!I652","v":0},{"$f":"'RAB Scenarios'!J652","v":0},{"$f":"'RAB Scenarios'!K652","v":0},{"$f":"'RAB Scenarios'!L652","v":0},{"$f":"'RAB Scenarios'!M652","v":0},{"$f":"'RAB Scenarios'!N652","v":0},{"$f":"'RAB Scenarios'!O652","v":0},{"$f":"'RAB Scenarios'!P652","v":0},{"$f":"'RAB Scenarios'!Q652","v":0},{"$f":"'RAB Scenarios'!R652","v":0},{"$f":"'RAB Scenarios'!S652","v":0},{"$f":"'RAB Scenarios'!T652","v":0},{"$f":"'RAB Scenarios'!U652","v":0},{"$f":"'RAB Scenarios'!V652","v":0},{"$f":"'RAB Scenarios'!W652","v":0},{"$f":"'RAB Scenarios'!X652","v":0},{"$f":"'RAB Scenarios'!Y652","v":0},{"$f":"'RAB Scenarios'!Z652","v":0}]
[null,{"$f":"$B$18","v":"Asset Disposals"},null,null,{"$f":"'RAB Scenarios'!E670","v":0},{"$f":"'RAB Scenarios'!F670","v":0},{"$f":"'RAB Scenarios'!G670","v":0},{"$f":"'RAB Scenarios'!H670","v":0},{"$f":"'RAB Scenarios'!I670","v":0},{"$f":"'RAB Scenarios'!J670","v":0},{"$f":"'RAB Scenarios'!K670","v":0},{"$f":"'RAB Scenarios'!L670","v":0},{"$f":"'RAB Scenarios'!M670","v":0},{"$f":"'RAB Scenarios'!N670","v":4.9612676515052527},{"$f":"'RAB Scenarios'!O670","v":0},{"$f":"'RAB Scenarios'!P670","v":0},{"$f":"'RAB Scenarios'!Q670","v":0},{"$f":"'RAB Scenarios'!R670","v":0},{"$f":"'RAB Scenarios'!S670","v":0},{"$f":"'RAB Scenarios'!T670","v":0},{"$f":"'RAB Scenarios'!U670","v":0},{"$f":"'RAB Scenarios'!V670","v":0},{"$f":"'RAB Scenarios'!W670","v":0},{"$f":"'RAB Scenarios'!X670","v":0},{"$f":"'RAB Scenarios'!Y670","v":0},{"$f":"'RAB Scenarios'!Z670","v":0}]
[null,{"$f":"$B$19","v":"Over Depreciation"},null,null,{"$f":"'RAB Scenarios'!E688","v":0},{"$f":"'RAB Scenarios'!F688","v":0},{"$f":"'RAB Scenarios'!G688","v":0},{"$f":"'RAB Scenarios'!H688","v":0},{"$f":"'RAB Scenarios'!I688","v":1.0061396160665481E-15},{"$f":"'RAB Scenarios'!J688","v":0},{"$f":"'RAB Scenarios'!K688","v":0},{"$f":"'RAB Scenarios'!L688","v":0},{"$f":"'RAB Scenarios'!M688","v":0},{"$f":"'RAB Scenarios'!N688","v":-11.606491702191132},{"$f":"'RAB Scenarios'!O688","v":0},{"$f":"'RAB Scenarios'!P688","v":0},{"$f":"'RAB Scenarios'!Q688","v":0},{"$f":"'RAB Scenarios'!R688","v":0},{"$f":"'RAB Scenarios'!S688","v":1.2299774150770208E-2},{"$f":"'RAB Scenarios'!T688","v":0},{"$f":"'RAB Scenarios'!U688","v":0},{"$f":"'RAB Scenarios'!V688","v":0},{"$f":"'RAB Scenarios'!W688","v":0},{"$f":"'RAB Scenarios'!X688","v":0},{"$f":"'RAB Scenarios'!Y688","v":0},{"$f":"'RAB Scenarios'!Z688","v":0}]
[null,{"$f":"$B$20","v":"Deprecation per Tariff Variation"},null,null,{"$f":"'RAB Scenarios'!E724","v":0},{"$f":"'RAB Scenarios'!F724","v":0},{"$f":"'RAB Scenarios'!G724","v":0},{"$f":"'RAB Scenarios'!H724","v":0},{"$f":"'RAB Scenarios'!I724","v":0},{"$f":"'RAB Scenarios'!J724","v":0},{"$f":"'RAB Scenarios'!K724","v":0},{"$f":"'RAB Scenarios'!L724","v":0},{"$f":"'RAB Scenarios'!M724","v":0},{"$f":"'RAB Scenarios'!N724","v":0},{"$f":"'RAB Scenarios'!O724","v":0},{"$f":"'RAB Scenarios'!P724","v":0},{"$f":"'RAB Scenarios'!Q724","v":0},{"$f":"'RAB Scenarios'!R724","v":0},{"$f":"'RAB Scenarios'!S724","v":1.4376404279234775E-2},{"$f":"'RAB Scenarios'!T724","v":0},{"$f":"'RAB Scenarios'!U724","v":0},{"$f":"'RAB Scenarios'!V724","v":0},{"$f":"'RAB Scenarios'!W724","v":0},{"$f":"'RAB Scenarios'!X724","v":0},{"$f":"'RAB Scenarios'!Y724","v":0},{"$f":"'RAB Scenarios'!Z724","v":0}]
[null,{"$f":"$B$21","v":"Closing Capital Base"},null,null,{"$f":"SUM(E59:E62)-SUM(E63:E67)","v":833.56563559924973},{"$f":"SUM(F59:F62)-SUM(F63:F67)","v":830.90308864926214},836.13194778550701,844.20949180791877,857.39639544808529,856.12195648304862,859.139004741191,862.16323099798728,864.37687237376122,879.71137620254331,898.52068490478348,913.51747740923452,923.31505327837135,971.59786530054839,1020.0491735738893,1058.2778500841346,1050.7973942473636,1150.8827262319605,1250.3639712249492,1351.4633931131114,1452.3572735977441,1554.4568731703889]
[null,"Check",{"$f":"SUM(E69:Z69)","v":0},null,{"$f":"'RAB Scenarios'!E742-E68","v":0},{"$f":"'RAB Scenarios'!F742-F68","v":0},{"$f":"'RAB Scenarios'!G742-G68","v":0},{"$f":"'RAB Scenarios'!H742-H68","v":0},{"$f":"'RAB Scenarios'!I742-I68","v":0},{"$f":"'RAB Scenarios'!J742-J68","v":0},{"$f":"'RAB Scenarios'!K742-K68","v":0},{"$f":"'RAB Scenarios'!L742-L68","v":0},{"$f":"'RAB Scenarios'!M742-M68","v":0},{"$f":"'RAB Scenarios'!N742-N68","v":0},{"$f":"'RAB Scenarios'!O742-O68","v":0},{"$f":"'RAB Scenarios'!P742-P68","v":0},{"$f":"'RAB Scenarios'!Q742-Q68","v":0},{"$f":"'RAB Scenarios'!R742-R68","v":0},{"$f":"'RAB Scenarios'!S742-S68","v":0},{"$f":"'RAB Scenarios'!T742-T68","v":0},{"$f":"'RAB Scenarios'!U742-U68","v":0},{"$f":"'RAB Scenarios'!V742-V68","v":0},{"$f":"'RAB Scenarios'!W742-W68","v":0},{"$f":"'RAB Scenarios'!X742-X68","v":0},{"$f":"'RAB Scenarios'!Y742-Y68","v":0},{"$f":"'RAB Scenarios'!Z742-Z68","v":0}]
[]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[]
[null,"Interest for cacluation of taxable income"]
[null,"Nominal cost of debt",{"$f":"Inputs!T$69","v":7.0900000000000005E-2}]
[null,"Debt funding Portion",{"$f":"Inputs!T$56","v":0.6}]
[]
[null,"Nominal Cost of Debt for period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T$6<1,(1+$C$76)^(Inputs!T$5/Inputs!$C$37)-1,$C$76)","v":3.5134337171536689E-2},{"$f":"IF(U$6<1,(1+$C$76)^(Inputs!U$5/Inputs!$C$37)-1,$C$76)","v":3.4551711351969772E-2},{"$f":"IF(V$6<1,(1+$C$76)^(Inputs!V$5/Inputs!$C$37)-1,$C$76)","v":3.5134337171536689E-2},{"$f":"IF(W$6<1,(1+$C$76)^(Inputs!W$5/Inputs!$C$37)-1,$C$76)","v":7.0900000000000005E-2},{"$f":"IF(X$6<1,(1+$C$76)^(Inputs!X$5/Inputs!$C$37)-1,$C$76)","v":7.0900000000000005E-2},{"$f":"IF(Y$6<1,(1+$C$76)^(Inputs!Y$5/Inputs!$C$37)-1,$C$76)","v":7.0900000000000005E-2},{"$f":"IF(Z$6<1,(1+$C$76)^(Inputs!Z$5/Inputs!$C$37)-1,$C$76)","v":7.0900000000000005E-2}]
[null,"Interest Costs for tax purposes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T79*T84*$C$77","v":16.535315561446073},{"$f":"U79*U84*$C$77","v":16.83868081380125},{"$f":"V79*V84*$C$77","v":16.783773653817981},{"$f":"W79*W84*$C$77","v":37.768539767021238},{"$f":"X79*X84*$C$77","v":41.330307613199601},{"$f":"Y79*Y84*$C$77","v":45.019466451448189},48.742613778124642]
[]
[]
[]
[null,{"$f":"$B$12","v":"Opening Capital Base"},null,null,{"$f":"'RAB Scenarios'!E764","v":535.75717978581633},{"$f":"'RAB Scenarios'!F764","v":543.84921996529022},{"$f":"'RAB Scenarios'!G764","v":543.21756993014912},{"$f":"'RAB Scenarios'!H764","v":548.92038582891007},{"$f":"'RAB Scenarios'!I764","v":556.838154932321},{"$f":"'RAB Scenarios'!J764","v":568.53769253077405},{"$f":"'RAB Scenarios'!K764","v":571.78490804359546},{"$f":"'RAB Scenarios'!L764","v":580.80723874384091},{"$f":"'RAB Scenarios'!M764","v":591.45328813741833},{"$f":"'RAB Scenarios'!N764","v":603.3922296966598},{"$f":"'RAB Scenarios'!O764","v":619.58566532788939},{"$f":"'RAB Scenarios'!P764","v":638.60088543431129},{"$f":"'RAB Scenarios'!Q764","v":658.11241909828971},{"$f":"'RAB Scenarios'!R764","v":673.59136971559963},{"$f":"'RAB Scenarios'!S764","v":728.17542389888092},{"$f":"'RAB Scenarios'!T764","v":784.38534743165712},{"$f":"'RAB Scenarios'!U764","v":812.24538307571117},{"$f":"'RAB Scenarios'!V764","v":796.17144769585445},{"$f":"'RAB Scenarios'!W764","v":887.83591365823315},{"$f":"'RAB Scenarios'!X764","v":971.56341356839675},{"$f":"'RAB Scenarios'!Y764","v":1058.2855301233708},{"$f":"'RAB Scenarios'!Z764","v":1145.8066238393192}]
[null,{"$f":"$B$13","v":"Vines/Westnet "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Vines!O746","v":0},{"$f":"WestNet!P746","v":0}]
[null,{"$f":"$B$14","v":"Capex"},null,null,{"$f":"'RAB Scenarios'!E782","v":25.133952287555452},{"$f":"'RAB Scenarios'!F782","v":17.785237155439873},{"$f":"'RAB Scenarios'!G782","v":24.776756395640216},{"$f":"'RAB Scenarios'!H782","v":28.212999900186627},{"$f":"'RAB Scenarios'!I782","v":33.518168290540665},{"$f":"'RAB Scenarios'!J782","v":24.463107234233334},{"$f":"'RAB Scenarios'!K782","v":30.459402362283459},{"$f":"'RAB Scenarios'!L782","v":32.93654791332159},{"$f":"'RAB Scenarios'!M782","v":34.792360564132153},{"$f":"'RAB Scenarios'!N782","v":42.433659726435714},{"$f":"'RAB Scenarios'!O782","v":25.103091601936132},{"$f":"'RAB Scenarios'!P782","v":38.988333886947508},{"$f":"'RAB Scenarios'!Q782","v":36.821450800399994},{"$f":"'RAB Scenarios'!R782","v":77.248941470999995},{"$f":"'RAB Scenarios'!S782","v":82.401034783367621},{"$f":"'RAB Scenarios'!T782","v":43.06031204243962},{"$f":"'RAB Scenarios'!U782","v":0},{"$f":"'RAB Scenarios'!V782","v":107.56578782136759},{"$f":"'RAB Scenarios'!W782","v":119.20461500194833},{"$f":"'RAB Scenarios'!X782","v":125.11405594440298},{"$f":"'RAB Scenarios'!Y782","v":128.98703829064951},{"$f":"'RAB Scenarios'!Z782","v":134.33256896318431}]
[null,{"$f":"$B$15","v":"Amounts added to Capital Base under NGR 82,84,86"},null,null,{"$f":"'RAB Scenarios'!E872","v":0},{"$f":"'RAB Scenarios'!F872","v":0},{"$f":"'RAB Scenarios'!G872","v":0},{"$f":"'RAB Scenarios'!H872","v":0},{"$f":"'RAB Scenarios'!I872","v":0},{"$f":"'RAB Scenarios'!J872","v":0},{"$f":"'RAB Scenarios'!K872","v":0},{"$f":"'RAB Scenarios'!L872","v":0},{"$f":"'RAB Scenarios'!M872","v":0},{"$f":"'RAB Scenarios'!N872","v":0},{"$f":"'RAB Scenarios'!O872","v":0},{"$f":"'RAB Scenarios'!P872","v":0},{"$f":"'RAB Scenarios'!Q872","v":0},{"$f":"'RAB Scenarios'!R872","v":0},{"$f":"'RAB Scenarios'!S872","v":0},{"$f":"'RAB Scenarios'!T872","v":0},{"$f":"'RAB Scenarios'!U872","v":0},{"$f":"'RAB Scenarios'!V872","v":0},{"$f":"'RAB Scenarios'!W872","v":0},{"$f":"'RAB Scenarios'!X872","v":0},{"$f":"'RAB Scenarios'!Y872","v":0},{"$f":"'RAB Scenarios'!Z872","v":0}]
[null,{"$f":"$B$16","v":"Depreciation"},null,null,{"$f":"'RAB Scenarios'!E800","v":17.041912108081728},{"$f":"'RAB Scenarios'!F800","v":18.416887190581047},{"$f":"'RAB Scenarios'!G800","v":19.073940496879089},{"$f":"'RAB Scenarios'!H800","v":20.295230796775805},{"$f":"'RAB Scenarios'!I800","v":21.818630692087616},{"$f":"'RAB Scenarios'!J800","v":21.215891721411865},{"$f":"'RAB Scenarios'!K800","v":21.437071662038178},{"$f":"'RAB Scenarios'!L800","v":22.290498519744087},{"$f":"'RAB Scenarios'!M800","v":22.853419004890693},{"$f":"'RAB Scenarios'!N800","v":23.616459595206003},{"$f":"'RAB Scenarios'!O800","v":9.0896277722783516},{"$f":"'RAB Scenarios'!P800","v":19.47680022296921},{"$f":"'RAB Scenarios'!Q800","v":21.342500183089875},{"$f":"'RAB Scenarios'!R800","v":22.664887287718855},{"$f":"'RAB Scenarios'!S800","v":26.191111250591259},{"$f":"'RAB Scenarios'!T800","v":15.200276398385562},{"$f":"'RAB Scenarios'!U800","v":16.073935379856927},{"$f":"'RAB Scenarios'!V800","v":15.901321858988736},{"$f":"'RAB Scenarios'!W800","v":35.477115091784519},{"$f":"'RAB Scenarios'!X800","v":38.391939389429055},{"$f":"'RAB Scenarios'!Y800","v":41.465944574701268},{"$f":"'RAB Scenarios'!Z800","v":44.735770032455548}]
[null,{"$f":"$B$17","v":"Redundant Assets"},null,null,{"$f":"'RAB Scenarios'!E818","v":0},{"$f":"'RAB Scenarios'!F818","v":0},{"$f":"'RAB Scenarios'!G818","v":0},{"$f":"'RAB Scenarios'!H818","v":0},{"$f":"'RAB Scenarios'!I818","v":0},{"$f":"'RAB Scenarios'!J818","v":0},{"$f":"'RAB Scenarios'!K818","v":0},{"$f":"'RAB Scenarios'!L818","v":0},{"$f":"'RAB Scenarios'!M818","v":0},{"$f":"'RAB Scenarios'!N818","v":0},{"$f":"'RAB Scenarios'!O818","v":0},{"$f":"'RAB Scenarios'!P818","v":0},{"$f":"'RAB Scenarios'!Q818","v":0},{"$f":"'RAB Scenarios'!R818","v":0},{"$f":"'RAB Scenarios'!S818","v":0},{"$f":"'RAB Scenarios'!T818","v":0},{"$f":"'RAB Scenarios'!U818","v":0},{"$f":"'RAB Scenarios'!V818","v":0},{"$f":"'RAB Scenarios'!W818","v":0},{"$f":"'RAB Scenarios'!X818","v":0},{"$f":"'RAB Scenarios'!Y818","v":0},{"$f":"'RAB Scenarios'!Z818","v":0}]
[null,{"$f":"$B$18","v":"Asset Disposals"},null,null,{"$f":"'RAB Scenarios'!E836","v":0},{"$f":"'RAB Scenarios'!F836","v":0},{"$f":"'RAB Scenarios'!G836","v":0},{"$f":"'RAB Scenarios'!H836","v":0},{"$f":"'RAB Scenarios'!I836","v":0},{"$f":"'RAB Scenarios'!J836","v":0},{"$f":"'RAB Scenarios'!K836","v":0},{"$f":"'RAB Scenarios'!L836","v":0},{"$f":"'RAB Scenarios'!M836","v":0},{"$f":"'RAB Scenarios'!N836","v":3.2035875000000003},{"$f":"'RAB Scenarios'!O836","v":0},{"$f":"'RAB Scenarios'!P836","v":0},{"$f":"'RAB Scenarios'!Q836","v":0},{"$f":"'RAB Scenarios'!R836","v":0},{"$f":"'RAB Scenarios'!S836","v":0},{"$f":"'RAB Scenarios'!T836","v":0},{"$f":"'RAB Scenarios'!U836","v":0},{"$f":"'RAB Scenarios'!V836","v":0},{"$f":"'RAB Scenarios'!W836","v":0},{"$f":"'RAB Scenarios'!X836","v":0},{"$f":"'RAB Scenarios'!Y836","v":0},{"$f":"'RAB Scenarios'!Z836","v":0}]
[null,{"$f":"$B$19","v":"Over Depreciation"},null,null,{"$f":"'RAB Scenarios'!E854","v":0},{"$f":"'RAB Scenarios'!F854","v":0},{"$f":"'RAB Scenarios'!G854","v":0},{"$f":"'RAB Scenarios'!H854","v":0},{"$f":"'RAB Scenarios'!I854","v":0},{"$f":"'RAB Scenarios'!J854","v":0},{"$f":"'RAB Scenarios'!K854","v":0},{"$f":"'RAB Scenarios'!L854","v":0},{"$f":"'RAB Scenarios'!M854","v":0},{"$f":"'RAB Scenarios'!N854","v":0},{"$f":"'RAB Scenarios'!O854","v":0},{"$f":"'RAB Scenarios'!P854","v":0},{"$f":"'RAB Scenarios'!Q854","v":0},{"$f":"'RAB Scenarios'!R854","v":0},{"$f":"'RAB Scenarios'!S854","v":0},{"$f":"'RAB Scenarios'!T854","v":0},{"$f":"'RAB Scenarios'!U854","v":0},{"$f":"'RAB Scenarios'!V854","v":0},{"$f":"'RAB Scenarios'!W854","v":0},{"$f":"'RAB Scenarios'!X854","v":0},{"$f":"'RAB Scenarios'!Y854","v":0},{"$f":"'RAB Scenarios'!Z854","v":0}]
[null,{"$f":"$B$20","v":"Deprecation per Tariff Variation"},null,null,{"$f":"'RAB Scenarios'!E890","v":0},{"$f":"'RAB Scenarios'!F890","v":0},{"$f":"'RAB Scenarios'!G890","v":0},{"$f":"'RAB Scenarios'!H890","v":0},{"$f":"'RAB Scenarios'!I890","v":0},{"$f":"'RAB Scenarios'!J890","v":0},{"$f":"'RAB Scenarios'!K890","v":0},{"$f":"'RAB Scenarios'!L890","v":0},{"$f":"'RAB Scenarios'!M890","v":0},{"$f":"'RAB Scenarios'!N890","v":0},{"$f":"'RAB Scenarios'!O890","v":0},{"$f":"'RAB Scenarios'!P890","v":0},{"$f":"'RAB Scenarios'!Q890","v":0},{"$f":"'RAB Scenarios'!R890","v":0},{"$f":"'RAB Scenarios'!S890","v":0},{"$f":"'RAB Scenarios'!T890","v":0},{"$f":"'RAB Scenarios'!U890","v":0},{"$f":"'RAB Scenarios'!V890","v":0},{"$f":"'RAB Scenarios'!W890","v":0},{"$f":"'RAB Scenarios'!X890","v":0},{"$f":"'RAB Scenarios'!Y890","v":0},{"$f":"'RAB Scenarios'!Z890","v":0}]
[null,{"$f":"$B$21","v":"Closing Capital Base"},null,null,{"$f":"SUM(E84:E87)-SUM(E88:E92)","v":543.84921996528999},543.21756993014901,548.92038582891018,556.83815493232089,568.53769253077405,571.78490804359558,580.80723874384068,591.45328813741833,603.3922296966598,619.00584232788958,635.59912915754717,658.11241909828959,673.59136971559985,728.17542389888069,784.38534743165735,812.24538307571117,796.17144769585423,887.83591365823338,{"$f":"SUM(W84:W87)-SUM(W88:W92)","v":971.56341356839698},1058.2855301233706,1145.8066238393189,1235.4034227700479]
[null,"Check",{"$f":"SUM(E94:Z94)","v":3.5815792767639323},null,{"$f":"'RAB Scenarios'!E908-E93","v":0},{"$f":"'RAB Scenarios'!F908-F93","v":0},{"$f":"'RAB Scenarios'!G908-G93","v":0},{"$f":"'RAB Scenarios'!H908-H93","v":0},{"$f":"'RAB Scenarios'!I908-I93","v":0},{"$f":"'RAB Scenarios'!J908-J93","v":0},{"$f":"'RAB Scenarios'!K908-K93","v":0},{"$f":"'RAB Scenarios'!L908-L93","v":0},{"$f":"'RAB Scenarios'!M908-M93","v":0},{"$f":"'RAB Scenarios'!N908-N93","v":0.57982299999980569},{"$f":"'RAB Scenarios'!O908-O93","v":3.0017562767641266},{"$f":"'RAB Scenarios'!P908-P93","v":0},{"$f":"'RAB Scenarios'!Q908-Q93","v":0},{"$f":"'RAB Scenarios'!R908-R93","v":0},{"$f":"'RAB Scenarios'!S908-S93","v":0},{"$f":"'RAB Scenarios'!T908-T93","v":0},{"$f":"'RAB Scenarios'!U908-U93","v":0},{"$f":"'RAB Scenarios'!V908-V93","v":0},{"$f":"'RAB Scenarios'!W908-W93","v":0},{"$f":"'RAB Scenarios'!X908-X93","v":0},{"$f":"'RAB Scenarios'!Y908-Y93","v":0},{"$f":"'RAB Scenarios'!Z908-Z93","v":0}]
[]
[]
[null,"RAB Opening Balance"]
[null,{"$f":"B10","v":"Nominal"},null,null,{"$f":"E12","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1045.8207214039523,1026.4201923182557,1114.5854510539266,1191.3126514143341,1270.8581174121946,1351.3329169169783]
[null,{"$f":"B25","v":"Real"},null,null,{"$f":"E27","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1045.292354006797,1025.9049103584555,1110.1720152155717,1179.9395949016528,1249.5536114000251,1317.2479225641275]
[null,{"$f":"B40","v":"CCA"},null,null,{"$f":"E42","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1058.2778500841343,1051.3056648974471,1151.8992675321276,1254.9069011246791,1362.1775542235739,1471.8821037353337]
[null,{"$f":"B57","v":"Transition method"},null,null,{"$f":"E59","v":823.33664135834067},{"$f":"F59","v":833.56563559924984},830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1058.2778500841343,1050.7973942473636,1150.8827262319608,1250.3639712249487,1351.4633931131116,1452.3572735977443]

{"sheet":"RAB Scenarios","index":8,"n_rows":910,"n_cols":26,"rows_kept":910,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E24","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal",{"$f":"T24","v":"$, nominal"},{"$f":"U24","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E27)","v":229.05971113112551},{"$f":"E171","v":228.26095383772707},{"$f":"F171","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,246.723991158936,245.30163361607197,{"$f":"V171","v":261.43318171120967},298.47433369052533,335.00957338274924,364.9371792679101]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E28)","v":0},{"$f":"E172","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.179246400574648,16.036634159549546,16.415076891276421,16.121168159680348,17.106336258302083,21.520022656794225]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E29)","v":272.00411437946639},273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E30)","v":147.77404958553313},146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,452.43057135859073,451.53248947221505,449.67395579947703,448.52221902717849,458.63630003417882,465.43368400238836,473.11613655478976,466.34728933902562,487.60110567665561,502.92668813025654,517.34789409311827,534.28114464945588]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E31)","v":42.709587215270517},41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E32)","v":14.931315459826404},14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,14.583429084288246,14.1949967905633,16.758116609613182,17.523077486988402,18.244720759459966,18.99023409661104]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E33)","v":3.0307573458906956},2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.7736741323247189,4.6604468283537752,4.5472195243828315,8.4950456983861287,16.402740584520295,19.64023833340751]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E34)","v":2.6734342796461044},2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,18.508155755192298,18.259608718103642,27.816189554930276,27.743658161088209,27.44980222901571,26.701113468193064]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E35)","v":81.134109294042105},91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,237.88406610170071,231.40700672355882,259.23247454654143,278.35946225785972,297.89732169821474,320.66492935885287]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E36)","v":23.149820007331915},19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.7601703610043868,4.4133093985739524,5.3276577329243047,6.0501887023221768,6.6937630793361071,6.9477313568170835]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,12.387410632362908,10.787851723085575,10.405657874122996,7.9802693416988166,6.3082491038104074,8.4653184646304069]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E38)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,13.232547764884734,11.339521563475582,16.343870448098173,18.348837092889831,18.726199499597421,19.513488540235556]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E39)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E40)","v":6.8697426602079696},7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,8.704900484171759,9.2899226926385943,9.6715167240703721,9.6715167240703721]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,{"$f":"SUM(U27:U41)","v":1045.8207214039523},{"$f":"SUM(V27:V41)","v":1026.4201923182557},{"$f":"SUM(W27:W41)","v":1114.5854510539266},1191.3126514143341,1270.8581174121946,1351.3329169169783]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E45)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F45)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J45)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K45)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L45)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M45)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N45)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O45)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P45)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q45)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R45)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S45)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T45)","v":2.6590443399018913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V45)","v":17.553905638001744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W45)","v":40.10529088551877},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X45)","v":40.100694734495974},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y45)","v":33.994319611614088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z45)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E46)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F46)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J46)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K46)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L46)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M46)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N46)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O46)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P46)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q46)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R46)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S46)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T46)","v":0.22639632124298414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V46)","v":0.52105497275197665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X46)","v":1.2790768302178031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y46)","v":4.7289130772585111},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z46)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E47)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F47)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G47)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H47)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I47)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z47)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E48)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F48)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G48)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I48)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J48)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K48)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L48)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M48)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N48)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O48)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P48)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q48)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R48)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S48)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T48)","v":14.331867538676665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V48)","v":28.022663553394139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W48)","v":29.33032127768583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X48)","v":28.914783474908024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y48)","v":31.908741126299098},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z48)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z49)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E50)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F50)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G50)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I50)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J50)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K50)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L50)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M50)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N50)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O50)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P50)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q50)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R50)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S50)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T50)","v":1.8041307000835867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V50)","v":2.9515521127748308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W50)","v":1.6156142676444882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X50)","v":1.6126870194319427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y50)","v":1.6768742595972521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z50)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E51)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F51)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M51)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N51)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O51)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P51)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q51)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R51)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S51)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W51)","v":4.1742807819451846},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X51)","v":8.2385065136246851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y51)","v":3.774272039218348},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z51)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F52)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L52)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M52)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N52)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O52)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P52)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q52)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R52)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S52)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T52)","v":1.0124228365658292},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V52)","v":9.8051278739152909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W52)","v":0.66969087718312703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X52)","v":0.46510861088227445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y52)","v":2.1903497404183996E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z52)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E53)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F53)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G53)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H53)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I53)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J53)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K53)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L53)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M53)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N53)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O53)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P53)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q53)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R53)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S53)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T53)","v":17.207247164137065},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V53)","v":34.302527201124441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W53)","v":33.453207555647047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X53)","v":35.202207586909694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y53)","v":39.840044110669083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z53)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E54)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F54)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G54)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H54)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I54)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P54)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q54)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R54)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S54)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T54)","v":0.65574627124368756},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V54)","v":1.2612092967807873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W54)","v":1.5423738239368194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X54)","v":1.403928052383957},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y54)","v":1.1465810375863663},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z54)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P55)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q55)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R55)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S55)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T55)","v":2.1238039308689487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V55)","v":1.2173650603147586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W55)","v":0.87636326828332001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X55)","v":1.5292108242463156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y55)","v":5.1111140677436691},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z55)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E56)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F56)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G56)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H56)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I56)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J56)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K56)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M56)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N56)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O56)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P56)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q56)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R56)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S56)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T56)","v":3.0396529397189593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V56)","v":6.897375086031742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W56)","v":6.8524500556369272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X56)","v":5.9862582658705268},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y56)","v":6.7842754632588962},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z56)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E57)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F57)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G57)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H57)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I57)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z57)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E58)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F58)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V58)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W58)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X58)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z58)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E63)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F63)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G63)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H63)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I63)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J63)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K63)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L63)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M63)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N63)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O63)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P63)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q63)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R63)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S63)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T63)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U63)","v":1.4223575428640267},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V63)","v":1.4223575428640267},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W63)","v":3.0641389062030751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X63)","v":3.5654550422720592},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y63)","v":4.0667137264532585},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z63)","v":4.4916427215984349}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P64)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q64)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R64)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S64)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T64)","v":-0.32402372044812078},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U64)","v":0.14261224102510214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V64)","v":0.14261224102510214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W64)","v":0.29390873159607056},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X64)","v":0.29390873159607056},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y64)","v":0.31522667876636723},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z64)","v":0.3940418967206758}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E65)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F65)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G65)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H65)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I65)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J65)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K65)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L65)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M65)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N65)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O65)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P65)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T65)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U65)","v":2.7293359361196816},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V65)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z65)","v":5.4586718722393641}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E66)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F66)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G66)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H66)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I66)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J66)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K66)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L66)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M66)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N66)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O66)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P66)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q66)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R66)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S66)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T66)","v":3.2679643515087169},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U66)","v":3.3873965809976885},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V66)","v":3.3873965809976885},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W66)","v":7.2418375545519469},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X66)","v":7.7306762425133773},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y66)","v":8.2125893004285118},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z66)","v":8.7444016525334973}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E67)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F67)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G67)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H67)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I67)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O67)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T67)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U67)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V67)","v":0.65211469864679583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W67)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X67)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y67)","v":1.3042293972935914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z67)","v":1.3042293972935914}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E68)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F68)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G68)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H68)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I68)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J68)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K68)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L68)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M68)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N68)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O68)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P68)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q68)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R68)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S68)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T68)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U68)","v":0.38843229372494825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V68)","v":0.38843229372494825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W68)","v":0.85065339026926723},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X68)","v":0.89104374696037947},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y68)","v":0.93136092244617807},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z68)","v":0.97328277893610937}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E69)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F69)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G69)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H69)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I69)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J69)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K69)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L69)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M69)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N69)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O69)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P69)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T69)","v":0.11322730397094374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U69)","v":0.11322730397094376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V69)","v":0.11322730397094377},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W69)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X69)","v":0.33081162749051712},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y69)","v":0.53677429033113422},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z69)","v":0.63113109131159284}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E70)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F70)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G70)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H70)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I70)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J70)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K70)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L70)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M70)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N70)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O70)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P70)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q70)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R70)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S70)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T70)","v":0.21847393732908596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U70)","v":0.24854703708865658},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V70)","v":0.24854703708865655},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W70)","v":0.74222227102519545},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X70)","v":0.75896454295477356},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y70)","v":0.77059225822683042},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z70)","v":0.77113984566193505}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E71)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F71)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G71)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H71)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I71)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J71)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K71)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L71)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M71)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N71)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O71)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P71)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q71)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R71)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S71)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T71)","v":6.1329144348591669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U71)","v":6.477059378141873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V71)","v":6.4770593781418722},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W71)","v":14.326219844328723},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X71)","v":15.664348146554605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y71)","v":17.072436450030992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z71)","v":18.666038214457757}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E72)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F72)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G72)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H72)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I72)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K72)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P72)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T72)","v":0.31407364886825079},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U72)","v":0.34686096243043452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V72)","v":0.34686096243043452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W72)","v":0.81984285453894779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X72)","v":0.76035367537002707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y72)","v":0.89261276010538959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z72)","v":1.0072708638640262}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T73)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U73)","v":1.5995589092773355},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V73)","v":1.5995589092773355},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W73)","v":3.3017518007074997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X73)","v":3.2012310621347244},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y73)","v":2.9540447069236699},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z73)","v":2.864882396511403}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J74)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K74)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L74)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M74)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N74)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O74)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P74)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q74)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R74)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S74)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T74)","v":1.0258859296180038},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U74)","v":1.8930262014091528},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V74)","v":1.8930262014091528},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W74)","v":4.8474834108452685},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X74)","v":5.6088958591629368},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y74)","v":5.9969864226207612},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z74)","v":6.3738581706450006}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N75)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O75)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T75)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z75)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z76)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":26.251996536098872},27.689704644817912,28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,17.28876421237651,19.400529085696643,19.40052908569664,42.47741464154084,45.568589946542424,48.512238785866046,51.680590901773392]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z81)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z82)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z83)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z84)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z85)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z86)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z87)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z88)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z89)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z90)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z91)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z92)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z93)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z94)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z99)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z100)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z101)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z102)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z103)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z104)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z105)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N106)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z106)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z107)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z108)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z109)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z110)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z111)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N112)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z112)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N117)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S117)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z117)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S118)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z118)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N119)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z119)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N120)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z120)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I121)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z121)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N122)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z122)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I123)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N123)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z123)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N124)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z124)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z125)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I126)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N126)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z126)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z127)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N128)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z128)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N129)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z129)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z130)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,1.0061396160665481E-15,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z135)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z136)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z137)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z138)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z139)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z140)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z141)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z142)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z143)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z144)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z145)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z146)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z147)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z148)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z153)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z154)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z155)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z156)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z157)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S158)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z158)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z159)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z160)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z161)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z162)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z163)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z164)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z165)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z166)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E171)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F171)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G171)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H171)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I171)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J171)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K171)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L171)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M171)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N171)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O171)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P171)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q171)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R171)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S171)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T171)","v":246.723991158936},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U171)","v":245.30163361607197},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V171)","v":261.43318171120967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W171)","v":298.47433369052533},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X171)","v":335.00957338274924},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y171)","v":364.9371792679101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z171)","v":394.20826955550729}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E172)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J172)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K172)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L172)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M172)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N172)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O172)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P172)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q172)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R172)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S172)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T172)","v":16.179246400574648},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U172)","v":16.036634159549546},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V172)","v":16.415076891276421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W172)","v":16.121168159680348},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X172)","v":17.106336258302083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y172)","v":21.520022656794225},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z172)","v":28.869793364536843}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E173)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F173)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G173)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H173)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I173)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J173)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K173)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L173)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M173)","v":257.71599216236666}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E174)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F174)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G174)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H174)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I174)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J174)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K174)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L174)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M174)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N173)+SUM(ICB_at_2000:Capex_from_Jul_2014!N174)+SUM(ICB_at_2000:Capex_from_Jul_2014!N175)","v":452.43057135859073},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O173)+SUM(ICB_at_2000:Capex_from_Jul_2014!O174)+SUM(ICB_at_2000:Capex_from_Jul_2014!O175)","v":451.53248947221505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P173)+SUM(ICB_at_2000:Capex_from_Jul_2014!P174)+SUM(ICB_at_2000:Capex_from_Jul_2014!P175)","v":449.67395579947703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q173)+SUM(ICB_at_2000:Capex_from_Jul_2014!Q174)+SUM(ICB_at_2000:Capex_from_Jul_2014!Q175)","v":448.52221902717849},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R173)+SUM(ICB_at_2000:Capex_from_Jul_2014!R174)+SUM(ICB_at_2000:Capex_from_Jul_2014!R175)","v":458.63630003417882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S173)+SUM(ICB_at_2000:Capex_from_Jul_2014!S174)+SUM(ICB_at_2000:Capex_from_Jul_2014!S175)","v":465.43368400238836},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T173)+SUM(ICB_at_2000:Capex_from_Jul_2014!T174)+SUM(ICB_at_2000:Capex_from_Jul_2014!T175)","v":473.11613655478976},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U173)+SUM(ICB_at_2000:Capex_from_Jul_2014!U174)+SUM(ICB_at_2000:Capex_from_Jul_2014!U175)","v":466.34728933902562},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V173)+SUM(ICB_at_2000:Capex_from_Jul_2014!V174)+SUM(ICB_at_2000:Capex_from_Jul_2014!V175)","v":487.60110567665561},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W173)+SUM(ICB_at_2000:Capex_from_Jul_2014!W174)+SUM(ICB_at_2000:Capex_from_Jul_2014!W175)","v":502.92668813025654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X173)+SUM(ICB_at_2000:Capex_from_Jul_2014!X174)+SUM(ICB_at_2000:Capex_from_Jul_2014!X175)","v":517.34789409311827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y173)+SUM(ICB_at_2000:Capex_from_Jul_2014!Y174)+SUM(ICB_at_2000:Capex_from_Jul_2014!Y175)","v":534.28114464945588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z173)+SUM(ICB_at_2000:Capex_from_Jul_2014!Z174)+SUM(ICB_at_2000:Capex_from_Jul_2014!Z175)","v":551.91105329246511}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E175)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F175)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G175)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H175)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I175)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J175)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K175)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L175)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M175)","v":29.997276137752593}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E176)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F176)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G176)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H176)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I176)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J176)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K176)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L176)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M176)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N176)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O176)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P176)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q176)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R176)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S176)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T176)","v":14.583429084288246},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U176)","v":14.1949967905633},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V176)","v":16.758116609613182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W176)","v":17.523077486988402},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X176)","v":18.244720759459966},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y176)","v":18.99023409661104},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z176)","v":20.254849024717494}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E177)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F177)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G177)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H177)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I177)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J177)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K177)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L177)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M177)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N177)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O177)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P177)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q177)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R177)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S177)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T177)","v":4.7736741323247189},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U177)","v":4.6604468283537752},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V177)","v":4.5472195243828315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W177)","v":8.4950456983861287},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X177)","v":16.402740584520295},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y177)","v":19.64023833340751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z177)","v":23.708685537886016}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E178)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F178)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G178)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H178)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I178)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J178)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K178)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L178)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M178)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N178)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O178)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P178)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q178)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R178)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S178)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T178)","v":18.508155755192298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U178)","v":18.259608718103642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V178)","v":27.816189554930276},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W178)","v":27.743658161088209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X178)","v":27.44980222901571},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y178)","v":26.701113468193064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z178)","v":25.952424707370412}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E179)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F179)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G179)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H179)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I179)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J179)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K179)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L179)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M179)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N179)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O179)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P179)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q179)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R179)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S179)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T179)","v":237.88406610170071},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U179)","v":231.40700672355882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V179)","v":259.23247454654143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W179)","v":278.35946225785972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X179)","v":297.89732169821474},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y179)","v":320.66492935885287},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z179)","v":342.94538799432235}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E180)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F180)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G180)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H180)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I180)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J180)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N180)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O180)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P180)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q180)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R180)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S180)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T180)","v":4.7601703610043868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U180)","v":4.4133093985739524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V180)","v":5.3276577329243047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W180)","v":6.0501887023221768},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X180)","v":6.6937630793361071},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y180)","v":6.9477313568170835},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z180)","v":7.1157060564790822}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P181)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q181)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R181)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S181)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T181)","v":12.387410632362908},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U181)","v":10.787851723085575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V181)","v":10.405657874122996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W181)","v":7.9802693416988166},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X181)","v":6.3082491038104074},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y181)","v":8.4653184646304069},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z181)","v":10.672433953827472}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E182)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F182)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G182)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H182)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I182)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J182)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K182)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L182)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M182)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N182)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O182)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P182)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q182)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R182)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S182)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T182)","v":13.232547764884734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U182)","v":11.339521563475582},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V182)","v":16.343870448098173},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W182)","v":18.348837092889831},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X182)","v":18.726199499597421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y182)","v":19.513488540235556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z182)","v":18.674774767206422}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E183)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F183)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G183)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H183)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I183)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J183)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K183)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L183)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M183)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N183)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z183)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E184)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V184)","v":8.704900484171759},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W184)","v":9.2899226926385943},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X184)","v":9.6715167240703721},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y184)","v":9.6715167240703721},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z184)","v":9.6715167240703721}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":833.56563559924984},830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1045.8207214039523,{"$f":"SUM(U171:U185)","v":1026.4201923182557},1114.5854510539266,1191.3126514143341,1270.8581174121946,1351.3329169169783,1433.9848949783889]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"G190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E337","v":228.26095383772707},{"$f":"F337","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,246.69136361235877,245.26920999166086,{"$f":"V337","v":260.76267796652235},295.41132311359286,328.6648282215923,355.09729571004482]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.17646842639595,16.033879335155667,16.393398944470093,16.099852283646953,16.979481442415398,20.897975308873193]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,452.43057135859073,451.53248947221505,449.67395579947703,448.52221902717849,458.63630003417882,465.43368400238836,472.94027875932557,466.17289702519031,486.40923643119271,499.99887986024254,512.07526738407932,525.74188920193308]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,14.561291672901362,14.173136096818752,16.629210157654509,17.300689187394937,17.894464689991707,18.472620824526928]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.7736741323247189,4.6604468283537752,4.5472195243828315,8.2451534214287854,15.476989469467442,18.34086308570593]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,18.495732918626469,18.247341166994886,27.447549415363298,27.344150912100133,27.022012408836972,26.2822089055738]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,237.67292623844654,231.20008965756972,257.7824934244278,274.96515028524243,291.72689101434793,310.55971743785926]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.7521240897606987,4.4056654408924487,5.2745567920241987,5.9101444942876986,6.4521047581138005,6.6117397424429365]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,12.361350701493958,10.764397785303521,10.340544869113078,7.8767580666423198,6.1026846564010011,7.7721197662199994]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,13.195249997269121,11.305953572621531,16.063234232527169,17.715599819180174,17.736993896885245,18.0495991230536]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,8.5218934578938814,9.0718934578938804,9.42189345789388,9.42189345789388]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,{"$f":"SUM(K193:K207)","v":856.12195648304862},859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,{"$f":"SUM(U193:U207)","v":1045.292354006797},{"$f":"SUM(V193:V207)","v":1025.9049103584555},{"$f":"SUM(W193:W207)","v":1110.1720152155717},{"$f":"SUM(X193:X207)","v":1179.9395949016528},1249.5536114000251,1317.2479225641275]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E211)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F211)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J211)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K211)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L211)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M211)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N211)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O211)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P211)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q211)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R211)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S211)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T211)","v":2.6264167933246694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V211)","v":16.915621595559436},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W211)","v":37.704397658410869},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X211)","v":36.780562590069941},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y211)","v":30.419282002898857},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z211)","v":29.475171098289067}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E212)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F212)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J212)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K212)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L212)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M212)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N212)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O212)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P212)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q212)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R212)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S212)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T212)","v":0.22361834706428363},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V212)","v":0.50210870055470525},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X212)","v":1.1731758195915825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y212)","v":4.2315934576074525},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z212)","v":6.7604183999996819}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E213)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F213)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G213)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H213)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I213)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z213)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E214)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F214)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G214)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I214)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J214)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K214)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L214)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M214)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N214)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O214)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P214)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q214)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R214)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S214)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T214)","v":14.156009743212449},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V214)","v":27.003721140137706},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W214)","v":27.574468916322669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X214)","v":26.520787493048449},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y214)","v":28.553034911949563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z214)","v":28.929085223485639}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z215)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E216)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F216)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G216)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I216)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J216)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K216)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L216)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M216)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N216)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O216)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P216)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q216)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R216)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S216)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T216)","v":1.7819932886967027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V216)","v":2.8442296369183686},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W216)","v":1.5188959228286141},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X216)","v":1.4791647937556722},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y216)","v":1.5005245455380085},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z216)","v":1.9537049266000666}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E217)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F217)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M217)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N217)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O217)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P217)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q217)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R217)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S217)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W217)","v":3.9243885049878418},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X217)","v":7.5564003686052414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y217)","v":3.3773479460202007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z217)","v":4.1027743317015002}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F218)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L218)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M218)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N218)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O218)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P218)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q218)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R218)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S218)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T218)","v":0.99999999999999989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V218)","v":9.448599999999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W218)","v":0.62959999999999994},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X218)","v":0.42659999999999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y218)","v":1.9599999999999999E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z218)","v":1.9599999999999999E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E219)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F219)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G219)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H219)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I219)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J219)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K219)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L219)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M219)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N219)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O219)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P219)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q219)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R219)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S219)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T219)","v":16.996107300882898},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V219)","v":33.055240347734852},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W219)","v":31.450539636477586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X219)","v":32.287645090227656},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y219)","v":35.650236588242457},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z219)","v":35.746661865271541}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E220)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F220)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G220)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H220)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I220)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P220)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q220)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R220)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S220)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T220)","v":0.64769999999999983},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V220)","v":1.2153499999999997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W220)","v":1.45004},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X220)","v":1.28769},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y220)","v":1.0259999999999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z220)","v":1.0259999999999998}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P221)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q221)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R221)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S221)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T221)","v":2.0977439999999996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V221)","v":1.1730999999999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W221)","v":0.82389999999999985},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X221)","v":1.4026000000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y221)","v":4.573599999999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z221)","v":4.4278999999999993}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E222)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F222)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G222)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H222)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I222)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J222)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K222)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M222)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N222)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O222)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P222)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q222)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R222)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S222)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T222)","v":3.0023551721033468},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V222)","v":6.6465770845532308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W222)","v":6.4422298436794483},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X222)","v":5.4906267406576861},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y222)","v":6.0708021475362264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z222)","v":4.8322310912753537}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E223)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F223)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G223)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H223)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I223)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z223)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E224)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F224)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V224)","v":4.8499999999999996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W224)","v":0.54999999999999993},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X224)","v":0.35000000000000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z224)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.480990777007939},{"$f":"SUM(F211:F225)","v":25.027157694830134},33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,42.531944645284348,0,103.65454850545829,112.06846048270702,114.75525289595622,115.42202159979276,117.27354693662284]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E229)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F229)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G229)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H229)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I229)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J229)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K229)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L229)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M229)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N229)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O229)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P229)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q229)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R229)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S229)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T229)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U229)","v":1.4221536206979191},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V229)","v":1.4221536206979191},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W229)","v":3.055752511340331},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X229)","v":3.5270574820704663},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y229)","v":3.9868145144463405},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z229)","v":4.3670555394825765}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P230)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q230)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R230)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S230)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T230)","v":-0.32402372044812078},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U230)","v":0.14258909124027963},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V230)","v":0.14258909124027963},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W230)","v":0.29354666082313768},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X230)","v":0.29354666082313768},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y230)","v":0.31309959114966407},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z230)","v":0.38362614877645496}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E231)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F231)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G231)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H231)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I231)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J231)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K231)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L231)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M231)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N231)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O231)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P231)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T231)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U231)","v":2.7293359361196816},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V231)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z231)","v":5.4586718722393641}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E232)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F232)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G232)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H232)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I232)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J232)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K232)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L232)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M232)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N232)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O232)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P232)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q232)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R232)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S232)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T232)","v":3.2679643515087169},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U232)","v":3.3859310993688201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V232)","v":3.3859310993688201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W232)","v":7.2219242177399359},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X232)","v":7.681498699678647},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y232)","v":8.1235118245627884},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z232)","v":8.5993957397619472}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E233)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F233)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G233)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H233)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I233)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O233)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T233)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U233)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V233)","v":0.65211469864679583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W233)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X233)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y233)","v":1.3042293972935914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z233)","v":1.3042293972935914}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E234)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F234)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G234)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H234)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I234)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J234)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K234)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L234)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M234)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N234)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O234)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P234)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q234)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R234)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S234)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T234)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U234)","v":0.3881555760826122},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V234)","v":0.3881555760826122},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W234)","v":0.84741689308818358},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X234)","v":0.88538929115889897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y234)","v":0.92236841100279077},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z234)","v":0.95988152464124099}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E235)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F235)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G235)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H235)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I235)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J235)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K235)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L235)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M235)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N235)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O235)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P235)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T235)","v":0.11322730397094374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U235)","v":0.11322730397094376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V235)","v":0.11322730397094377},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W235)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X235)","v":0.32456432056658358},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y235)","v":0.51347432978171459},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z235)","v":0.59790802843221957}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E236)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F236)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G236)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H236)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I236)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J236)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K236)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L236)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M236)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N236)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O236)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P236)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q236)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R236)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S236)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T236)","v":0.21847393732908596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U236)","v":0.24839175163158372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V236)","v":0.2483917516315837},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W236)","v":0.7329985032631674},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X236)","v":0.74873850326316738},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y236)","v":0.75940350326316741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z236)","v":0.7598935032631674}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E237)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F237)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G237)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H237)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I237)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J237)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K237)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L237)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M237)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N237)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O237)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P237)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q237)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R237)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S237)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T237)","v":6.1329144348591669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U237)","v":6.4728365808767894},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V237)","v":6.4728365808767894},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W237)","v":14.267882775662972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X237)","v":15.525904361122077},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y237)","v":16.817410164731182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z237)","v":18.243419628260881}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E238)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F238)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G238)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H238)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I238)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K238)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P238)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T238)","v":0.31407364886825079},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U238)","v":0.34645864886825012},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V238)","v":0.34645864886825012},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W238)","v":0.8144522977365003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X238)","v":0.74572973617389771},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y238)","v":0.86636501567086444},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z238)","v":0.96896501567086446}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T239)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U239)","v":1.5969529161904406},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V239)","v":1.5969529161904406},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W239)","v":3.2876868024707582},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X239)","v":3.1766734102413192},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y239)","v":2.9041648901810015},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z239)","v":2.7074997662199998}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J240)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K240)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L240)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M240)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N240)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O240)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P240)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q240)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R240)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S240)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T240)","v":1.0258859296180038},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U240)","v":1.8892964246475916},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V240)","v":1.8892964246475914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W240)","v":4.7898642570264442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X240)","v":5.4692326629526153},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y240)","v":5.7581969213678734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z240)","v":5.9923740062475792}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N241)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O241)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T241)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z241)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z242)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":26.251996536098872},{"$f":"SUM(F229:F243)","v":27.689704644817912},28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,{"$f":"SUM(T229:T243)","v":17.28876421237651},{"$f":"SUM(U229:U243)","v":19.387443648341709},{"$f":"SUM(V229:V243)","v":19.387443648341705},{"$f":"SUM(W229:W243)","v":42.300880796626281},{"$f":"SUM(X229:X243)","v":45.141236397583761},{"$f":"SUM(Y229:Y243)","v":47.727710435690348},50.342920170289879]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z247)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z248)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z249)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z250)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z251)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z252)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z253)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z254)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z255)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z256)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z257)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z258)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z259)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z260)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z265)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z266)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z267)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z268)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z269)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z270)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z271)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N272)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z272)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z273)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z274)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z275)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z276)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z277)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N278)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z278)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N283)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S283)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z283)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S284)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z284)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N285)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z285)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N286)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z286)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I287)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z287)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N288)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z288)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I289)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N289)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z289)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N290)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z290)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z291)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I292)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N292)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z292)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z293)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N294)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z294)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N295)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z295)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z296)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,1.0061396160665481E-15,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z301)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z302)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z303)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z304)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z305)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z306)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z307)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z308)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z309)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z310)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z311)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z312)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z313)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z314)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z319)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z320)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z321)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z322)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z323)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S324)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z324)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z325)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z326)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z327)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z328)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z329)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z330)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z331)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z332)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E337)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F337)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G337)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H337)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I337)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J337)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K337)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L337)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M337)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N337)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O337)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P337)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q337)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R337)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S337)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T337)","v":246.69136361235877},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U337)","v":245.26920999166086},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V337)","v":260.76267796652235},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W337)","v":295.41132311359286},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X337)","v":328.6648282215923},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y337)","v":355.09729571004482},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z337)","v":380.20541126885132}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E338)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J338)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K338)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L338)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M338)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N338)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O338)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P338)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q338)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R338)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S338)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T338)","v":16.17646842639595},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U338)","v":16.033879335155667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V338)","v":16.393398944470093},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W338)","v":16.099852283646953},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X338)","v":16.979481442415398},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y338)","v":20.897975308873193},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z338)","v":27.274767560096418}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E339)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F339)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G339)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H339)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I339)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J339)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K339)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L339)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M339)","v":257.71599216236666}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E340)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F340)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G340)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H340)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I340)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J340)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K340)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L340)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M340)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N339)+SUM(ICB_at_2000:Capex_from_Jul_2014!N340)+SUM(ICB_at_2000:Capex_from_Jul_2014!N341)","v":452.43057135859073},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O339)+SUM(ICB_at_2000:Capex_from_Jul_2014!O340)+SUM(ICB_at_2000:Capex_from_Jul_2014!O341)","v":451.53248947221505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P339)+SUM(ICB_at_2000:Capex_from_Jul_2014!P340)+SUM(ICB_at_2000:Capex_from_Jul_2014!P341)","v":449.67395579947703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q339)+SUM(ICB_at_2000:Capex_from_Jul_2014!Q340)+SUM(ICB_at_2000:Capex_from_Jul_2014!Q341)","v":448.52221902717849},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R339)+SUM(ICB_at_2000:Capex_from_Jul_2014!R340)+SUM(ICB_at_2000:Capex_from_Jul_2014!R341)","v":458.63630003417882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S339)+SUM(ICB_at_2000:Capex_from_Jul_2014!S340)+SUM(ICB_at_2000:Capex_from_Jul_2014!S341)","v":465.43368400238836},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T339)+SUM(ICB_at_2000:Capex_from_Jul_2014!T340)+SUM(ICB_at_2000:Capex_from_Jul_2014!T341)","v":472.94027875932557},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U339)+SUM(ICB_at_2000:Capex_from_Jul_2014!U340)+SUM(ICB_at_2000:Capex_from_Jul_2014!U341)","v":466.17289702519031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V339)+SUM(ICB_at_2000:Capex_from_Jul_2014!V340)+SUM(ICB_at_2000:Capex_from_Jul_2014!V341)","v":486.40923643119271},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W339)+SUM(ICB_at_2000:Capex_from_Jul_2014!W340)+SUM(ICB_at_2000:Capex_from_Jul_2014!W341)","v":499.99887986024254},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X339)+SUM(ICB_at_2000:Capex_from_Jul_2014!X340)+SUM(ICB_at_2000:Capex_from_Jul_2014!X341)","v":512.07526738407932},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y339)+SUM(ICB_at_2000:Capex_from_Jul_2014!Y340)+SUM(ICB_at_2000:Capex_from_Jul_2014!Y341)","v":525.74188920193308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z339)+SUM(ICB_at_2000:Capex_from_Jul_2014!Z340)+SUM(ICB_at_2000:Capex_from_Jul_2014!Z341)","v":539.30867741612383}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E341)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F341)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G341)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H341)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I341)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J341)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K341)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L341)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M341)","v":29.997276137752593}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E342)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F342)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G342)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H342)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I342)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J342)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K342)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L342)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M342)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N342)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O342)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P342)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q342)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R342)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S342)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T342)","v":14.561291672901362},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U342)","v":14.173136096818752},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V342)","v":16.629210157654509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W342)","v":17.300689187394937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X342)","v":17.894464689991707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y342)","v":18.472620824526928},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z342)","v":19.466444226485752}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E343)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F343)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G343)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H343)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I343)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J343)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K343)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L343)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M343)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N343)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O343)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P343)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q343)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R343)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S343)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T343)","v":4.7736741323247189},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U343)","v":4.6604468283537752},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V343)","v":4.5472195243828315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W343)","v":8.2451534214287854},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X343)","v":15.476989469467442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y343)","v":18.34086308570593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z343)","v":21.845729388975208}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E344)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F344)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G344)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H344)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I344)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J344)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K344)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L344)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M344)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N344)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O344)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P344)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q344)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R344)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S344)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T344)","v":18.495732918626469},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U344)","v":18.247341166994886},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V344)","v":27.447549415363298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W344)","v":27.344150912100133},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X344)","v":27.022012408836972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y344)","v":26.2822089055738},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z344)","v":25.541915402310632}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E345)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F345)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G345)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H345)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I345)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J345)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K345)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L345)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M345)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N345)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O345)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P345)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q345)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R345)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S345)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T345)","v":237.67292623844654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U345)","v":231.20008965756972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V345)","v":257.7824934244278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W345)","v":274.96515028524243},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X345)","v":291.72689101434793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y345)","v":310.55971743785926},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z345)","v":328.06295967486994}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E346)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F346)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G346)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H346)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I346)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J346)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N346)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O346)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P346)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q346)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R346)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S346)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T346)","v":4.7521240897606987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U346)","v":4.4056654408924487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V346)","v":5.2745567920241987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W346)","v":5.9101444942876986},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X346)","v":6.4521047581138005},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y346)","v":6.6117397424429365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z346)","v":6.6687747267720718}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P347)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q347)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R347)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S347)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T347)","v":12.361350701493958},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U347)","v":10.764397785303521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V347)","v":10.340544869113078},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W347)","v":7.8767580666423198},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X347)","v":6.1026846564010011},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y347)","v":7.7721197662199994},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z347)","v":9.492519999999999}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E348)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F348)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G348)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H348)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I348)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J348)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K348)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L348)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M348)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N348)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O348)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P348)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q348)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R348)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S348)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T348)","v":13.195249997269121},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U348)","v":11.305953572621531},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V348)","v":16.063234232527169},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W348)","v":17.715599819180174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X348)","v":17.736993896885245},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y348)","v":18.0495991230536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z348)","v":16.88945620808137}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E349)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F349)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G349)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H349)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I349)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J349)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K349)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L349)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M349)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N349)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z349)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E350)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V350)","v":8.5218934578938814},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W350)","v":9.0718934578938804},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X350)","v":9.42189345789388},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y350)","v":9.42189345789388},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z350)","v":9.42189345789388}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":833.56563559924984},{"$f":"SUM(F337:F351)","v":830.90308864926203},836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254342,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1045.292354006797,1025.9049103584555,1110.1720152155717,1179.9395949016528,1249.5536114000251,1317.2479225641275,1384.1785493304603]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014",{"$f":"E356","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T356","v":"CCA"},{"$f":"U356","v":"CCA"},"CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T363)","v":3.0494422056159829},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U363)","v":3.1026775979510206},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V363)","v":3.1026775979510206},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W363)","v":6.7640899573271449},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X363)","v":7.8545661564568157},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y363)","v":8.9573116727538533},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z363)","v":9.9197182949547091}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T364)","v":0.19415435557213384},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U364)","v":0.20345408718648089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V364)","v":0.20345408718648089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W364)","v":0.4252362567487436},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X364)","v":0.42806119426733408},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y364)","v":0.46273852675683114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z364)","v":0.58378239838527834}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T365)","v":2.8289594626170298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U365)","v":2.8297758595371452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V365)","v":2.8297758595371452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W365)","v":5.6945782010147985},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X365)","v":5.6917860981313835},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y365)","v":5.6852952787281641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z365)","v":5.6749225520434514}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T366)","v":2.6695081246551942},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U366)","v":2.839611714169064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V366)","v":2.839611714169064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W366)","v":6.3813619442549907},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X366)","v":7.082109204110675},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y366)","v":7.7726590884969724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z366)","v":8.5377383283539032}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T367)","v":0.28353900132124382},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U367)","v":0.27885960685199046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V367)","v":0.27885960685199046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W367)","v":0.54129036095259264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X367)","v":0.5201406580513136},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y367)","v":0.49759516352937522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z367)","v":0.47359730637005787}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T368)","v":0.16330041089439332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U368)","v":0.18313974518270662},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V368)","v":0.18313974518270662},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W368)","v":0.43136029513700613},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X368)","v":0.46000021819351822},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y368)","v":0.48768459420559418},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z368)","v":0.51602931287706699}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T369)","v":6.0709177856417038E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U369)","v":6.0039279743720114E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V369)","v":6.0039279743720114E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W369)","v":0.11795139383593654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X369)","v":0.21923533573702539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y369)","v":0.42183232428935902},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z369)","v":0.51238941851800934}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T370)","v":0.22006069666482719},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U370)","v":0.23262385575233271},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V370)","v":0.23262385575233271},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W370)","v":0.71200872834096307},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X370)","v":0.72705938197079689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y370)","v":0.73645542865295321},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z370)","v":0.73419808463288527}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T371)","v":2.8176202492249072},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U371)","v":2.9892512371784949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V371)","v":2.9892512371784949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W371)","v":6.6868092577610243},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X371)","v":7.3108993012069394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y371)","v":7.9505417993537968},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z371)","v":8.6754593809203264}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T372)","v":5.4890275273473399E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U372)","v":5.9768241336379098E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V372)","v":5.9768241336379098E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W372)","v":0.1368210325409987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X372)","v":0.15714305477509422},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y372)","v":0.17584368842655951},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z372)","v":0.18469968429139463}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T373)","v":0.1447358006228722},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U373)","v":0.15547072803978787},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V373)","v":0.15547072803978787},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W373)","v":0.26821993686947598},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X373)","v":0.20940861727426369},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y373)","v":0.16628841665827004},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z373)","v":0.21708652961857106}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T374)","v":0.13936907978454896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U374)","v":0.16595881577039176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V374)","v":0.16595881577039176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W374)","v":0.41668232790060911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X374)","v":0.47103895722077599},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y374)","v":0.48339806346274128},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z374)","v":0.50421662188593341}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T375)","v":1.8083901538446706E-17},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z375)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T376)","v":4.5615332314553156E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U376)","v":4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V376)","v":4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W376)","v":0.22107199561879667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X376)","v":0.24122435072093742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y376)","v":0.25679481027475526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z376)","v":0.26321468053162411}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":12.671904172417577},{"$f":"SUM(U363:U376)","v":13.146812772832307},13.146812772832307,28.797481688303083,31.372672528116873,34.054438855589225,36.797052593383206]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T381)","v":1.4232017755749649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U381)","v":1.4758163227668351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V381)","v":1.4758163227668351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W381)","v":3.2503328776589084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X381)","v":3.8454402390710891},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y381)","v":4.4553663963335959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z381)","v":5.0023027762657399}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T382)","v":-0.3280490141706997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U382)","v":0.14796946352224838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V382)","v":0.14796946352224838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W382)","v":0.31223875600512208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X382)","v":0.3200447249052501},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y382)","v":0.34989673887743544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z382)","v":0.43942975575253757}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T383)","v":2.7632420303873415},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U383)","v":2.8323230811470235},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V383)","v":2.8323230811470239},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W383)","v":5.8062623163513996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X383)","v":5.9514188742601837},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y383)","v":6.1002043461166879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z383)","v":6.2527094547696045}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T384)","v":3.3085617385504662},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U384)","v":3.5136938172404228},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V384)","v":3.5136938172404224},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W384)","v":7.68179282771335},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X384)","v":8.3748973035666499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y384)","v":9.078230620518827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z384)","v":9.8502940469394051}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T385)","v":0.66021581297025989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U385)","v":0.6767212082945161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V385)","v":0.67672120829451632},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W385)","v":1.3872784770037583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X385)","v":1.4219604389288523},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y385)","v":1.4575094499020731},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z385)","v":1.4939471861496247}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T386)","v":0.37042593561535697},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U386)","v":0.4028020086005617},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V386)","v":0.4028020086005617},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W386)","v":0.90137764052100655},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X386)","v":0.96531219714242145},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y386)","v":1.0307701069439257},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z386)","v":1.0995092625197032}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T387)","v":0.11463390826296425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U387)","v":0.11749975596953832},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V387)","v":0.11749975596953835},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W387)","v":0.24087449973755359},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X387)","v":0.35386230726833778},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y387)","v":0.57382059436167854},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z387)","v":0.68488183022569049}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T388)","v":0.22118800334641842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U388)","v":0.25776441881056289},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V388)","v":0.25776441881056289},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W388)","v":0.77967346033073315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X388)","v":0.81632612556681927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y388)","v":0.84865268685984774},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z388)","v":0.87043028115232612}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T389)","v":6.2091026285556374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U389)","v":6.7170787611342995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V389)","v":6.7170787611342995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W389)","v":15.176415075571416},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X389)","v":16.92740696224223},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y389)","v":18.793882647361578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z389)","v":20.897171522083049}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T390)","v":0.31797533447777471},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U390)","v":0.35953171424095726},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V390)","v":0.35953171424095726},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W390)","v":0.866313967113993},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X390)","v":0.81304576110043714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y390)","v":0.96818489141952035},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z390)","v":1.1099140700576111}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T391)","v":1.4044112081847042},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U391)","v":1.6572113913033881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V391)","v":1.6572113913033881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W391)","v":3.4970359889612954},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X391)","v":3.4634274661603315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y391)","v":3.24547796598989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z391)","v":3.1013421915183286}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T392)","v":1.0386303428568324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U392)","v":1.9605860164892781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V392)","v":1.9605860164892781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W392)","v":5.094867210730853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X392)","v":5.9629329734126904},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y392)","v":6.4349311897939518},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z392)","v":6.8640457756638789}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T393)","v":1.473782158745586E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z393)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z394)","v":0}]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":17.503539704612024},{"$f":"SUM(U381:U394)","v":20.118997959519632},20.118997959519632,44.994463097699388,49.216075373625294,53.336927634479011,57.665978153097512]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z399)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z400)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z401)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z402)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z403)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z404)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z405)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z406)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z407)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z408)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z409)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z410)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z411)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z412)","v":0}]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E561","v":228.26095383772707},{"$f":"F561","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,249.75597010471665,251.38283137990084,{"$f":"V561","v":270.56359829308673},314.18264625827373,358.29246691015544,396.78873179818981]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.37742604986936,16.432910673533591,17.009450269949802,17.122447770693419,18.509541070273311,23.351295935411219]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,252.28652847665992,249.55719254054026,244.09852066830089,238.63984879606153,233.18117692382216,227.7225050515828,227.78822248381249,227.78567526220263,227.78312804059277,227.67144392525614,227.41181114912737,226.99690208173885]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,171.45099614147182,173.93436488986262,178.83873248665751,184.44989698389196,201.32687926042522,214.88716449816769,228.5799784229491,227.90589631987774,255.25447777020051,283.28436816442797,310.90636353987998,341.50953313415732]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,14.742184219541187,14.522521956123331,17.254411805480309,18.400008727740797,19.507383768223836,20.641172515082758]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.8329767058891147,4.7755162296632969,4.7180557534374783,8.7694134294810464,16.873292971574418,20.495576740720448]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,18.725502385839796,18.700361822781566,28.480349133638626,29.082375278831982,29.458217146118233,29.367923385315521]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,240.62549815722912,236.89767063327332,267.47237031044199,292.43597204827859,318.02167197415298,347.01837523681434]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.8111589506683368,4.5113954777637586,5.4728413016399671,6.2857221910037921,7.033747537062407,7.3879873716558109]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,12.514913740991517,11.013173077727917,10.728797474779075,8.3763446909705763,6.6515366663308253,8.6834611847428747]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,13.359172431430455,11.56454523071157,16.667293116024425,18.841558288831109,19.33592253850972,20.168664875437404]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.7175087902084343,3.763690794341227,8.8428798247518987,9.6489740288375323,10.271792410990244,10.528587221265001]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,{"$f":"SUM(K417:K431)","v":856.12195648304862},859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,{"$f":"SUM(U417:U431)","v":1058.2778500841343},{"$f":"SUM(V417:V431)","v":1051.3056648974471},{"$f":"SUM(W417:W431)","v":1151.8992675321276},{"$f":"SUM(X417:X431)","v":1254.9069011246791},1362.1775542235739,1471.8821037353337]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E435)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F435)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J435)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K435)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L435)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M435)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N435)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O435)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P435)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q435)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R435)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S435)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T435)","v":2.6590443399018913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V435)","v":17.553905638001744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W435)","v":40.10529088551877},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X435)","v":40.100694734495974},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y435)","v":33.994319611614088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z435)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E436)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F436)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J436)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K436)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L436)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M436)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N436)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O436)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P436)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q436)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R436)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S436)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T436)","v":0.22639632124298414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V436)","v":0.52105497275197665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X436)","v":1.2790768302178031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y436)","v":4.7289130772585111},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z436)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E437)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F437)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G437)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H437)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I437)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z437)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E438)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F438)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G438)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I438)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J438)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K438)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L438)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M438)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N438)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O438)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P438)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q438)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R438)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S438)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T438)","v":14.331867538676665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V438)","v":28.022663553394139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W438)","v":29.33032127768583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X438)","v":28.914783474908024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y438)","v":31.908741126299098},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z438)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z439)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E440)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F440)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G440)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I440)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J440)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K440)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L440)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M440)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N440)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O440)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P440)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q440)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R440)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S440)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T440)","v":1.8041307000835867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V440)","v":2.9515521127748308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W440)","v":1.6156142676444882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X440)","v":1.6126870194319427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y440)","v":1.6768742595972521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z440)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E441)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F441)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M441)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N441)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O441)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P441)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q441)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R441)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S441)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W441)","v":4.1742807819451846},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X441)","v":8.2385065136246851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y441)","v":3.774272039218348},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z441)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F442)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L442)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M442)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N442)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O442)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P442)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q442)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R442)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S442)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T442)","v":1.0124228365658292},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V442)","v":9.8051278739152909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W442)","v":0.66969087718312703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X442)","v":0.46510861088227445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y442)","v":2.1903497404183996E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z442)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E443)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F443)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G443)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H443)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I443)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J443)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K443)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L443)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M443)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N443)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O443)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P443)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q443)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R443)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S443)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T443)","v":17.207247164137065},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V443)","v":34.302527201124441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W443)","v":33.453207555647047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X443)","v":35.202207586909694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y443)","v":39.840044110669083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z443)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E444)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F444)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G444)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H444)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I444)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P444)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q444)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R444)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S444)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T444)","v":0.65574627124368756},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V444)","v":1.2612092967807873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W444)","v":1.5423738239368194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X444)","v":1.403928052383957},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y444)","v":1.1465810375863663},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z444)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P445)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q445)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R445)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S445)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T445)","v":2.1238039308689487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V445)","v":1.2173650603147586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W445)","v":0.87636326828332001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X445)","v":1.5292108242463156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y445)","v":5.1111140677436691},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z445)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E446)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F446)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G446)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H446)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I446)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J446)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K446)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M446)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N446)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O446)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P446)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q446)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R446)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S446)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T446)","v":3.0396529397189593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V446)","v":6.897375086031742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W446)","v":6.8524500556369272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X446)","v":5.9862582658705268},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y446)","v":6.7842754632588962},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z446)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E447)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F447)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G447)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H447)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I447)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z447)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E448)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F448)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V448)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W448)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X448)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z448)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,{"$f":"SUM(T435:T449)","v":43.06031204243962},0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E453)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F453)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G453)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H453)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I453)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J453)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K453)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L453)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M453)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N453)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O453)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P453)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q453)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R453)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S453)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T453)","v":-1.6262404300410183},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U453)","v":-1.6268612751841858},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V453)","v":-1.6268612751841858},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W453)","v":-3.513757079668236},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X453)","v":-4.0091259173857257},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y453)","v":-4.5019452764202583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z453)","v":-4.9174155186889692}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P454)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q454)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R454)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S454)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T454)","v":-0.52220336974283355},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U454)","v":-5.5484623664232541E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V454)","v":-5.5484623664232548E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W454)","v":-0.11299750074362147},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X454)","v":-0.10801646936208396},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y454)","v":-0.11284178787939564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z454)","v":-0.14435264263274078}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E455)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F455)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G455)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H455)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I455)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J455)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K455)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L455)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M455)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N455)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O455)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P455)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T455)","v":-6.5717432229688177E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U455)","v":2.547221609878525E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V455)","v":2.5472216098789691E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W455)","v":0.11168411533660083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X455)","v":0.25963277612880031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y455)","v":0.41490906738852429},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z455)","v":0.57778690272615307}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E456)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F456)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G456)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H456)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I456)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J456)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K456)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L456)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M456)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N456)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O456)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P456)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q456)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R456)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S456)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T456)","v":0.63905361389527193},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U456)","v":0.67408210307135896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V456)","v":0.67408210307135874},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W456)","v":1.3004308834583593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X456)","v":1.2927880994559744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y456)","v":1.3055715320218528},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z456)","v":1.3125557185855028}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E457)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F457)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G457)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H457)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I457)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O457)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T457)","v":0.37667681164901606},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U457)","v":0.39786160144252564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V457)","v":0.39786160144252586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W457)","v":0.84598811605116564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X457)","v":0.90181978087753867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y457)","v":0.95991428637269793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z457)","v":1.0203498797795669}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E458)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F458)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G458)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H458)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I458)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J458)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K458)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L458)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M458)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N458)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O458)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P458)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q458)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R458)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S458)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T458)","v":0.20712552472096366},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U458)","v":0.21966226341785508},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V458)","v":0.21966226341785508},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W458)","v":0.47001734538400042},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X458)","v":0.50531197894890323},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y458)","v":0.54308551273833139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z458)","v":0.58347994964263594}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E459)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F459)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G459)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H459)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I459)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J459)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K459)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L459)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M459)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N459)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O459)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P459)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T459)","v":5.3924730406547217E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U459)","v":5.7460476225818222E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V459)","v":5.7460476225818236E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W459)","v":0.12292310590161704},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X459)","v":0.13462697153131234},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y459)","v":0.15198827007231958},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z459)","v":0.17249241170768126}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E460)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F460)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G460)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H460)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I460)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J460)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K460)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L460)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M460)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N460)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O460)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P460)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q460)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R460)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S460)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T460)","v":1.1273066815912433E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U460)","v":2.5140563058230224E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V460)","v":2.5140563058230196E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W460)","v":6.7664731989770133E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X460)","v":8.9266743596022227E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y460)","v":0.11219725820689461},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z460)","v":0.13623219651944068}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E461)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F461)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G461)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H461)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I461)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J461)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K461)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L461)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M461)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N461)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O461)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P461)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q461)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R461)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S461)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T461)","v":3.3914823793307303},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U461)","v":3.7278275239558045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V461)","v":3.7278275239558045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W461)","v":8.4896058178103893},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X461)","v":9.6165076610352909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y461)","v":10.843340848007781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z461)","v":12.221712141162723}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E462)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F462)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G462)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H462)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I462)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K462)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P462)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T462)","v":0.26308505920430125},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U462)","v":0.29976347290457811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V462)","v":0.29976347290457811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W462)","v":0.72949293457299436},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X462)","v":0.65590270632534287},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y462)","v":0.79234120299296085},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z462)","v":0.92521438576621629}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T463)","v":1.2596754075618319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U463)","v":1.5017406632636003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V463)","v":1.5017406632636003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W463)","v":3.2288160520918194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X463)","v":3.2540188488860675},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y463)","v":3.0791895493316201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z463)","v":2.8842556618997572}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J464)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K464)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L464)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M464)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N464)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O464)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P464)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q464)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R464)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S464)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T464)","v":0.89926126307228327},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U464)","v":1.7946272007188864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V464)","v":1.7946272007188864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W464)","v":4.6781848828302444},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X464)","v":5.4918940161919139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y464)","v":5.9515331263312108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z464)","v":6.3598291537779463}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N465)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O465)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T465)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z465)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T466)","v":-4.5615332314553156E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U466)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V466)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W466)","v":-0.22107199561879667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X466)","v":-0.24122435072093742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y466)","v":-0.25679481027475526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z466)","v":-0.26321468053162411}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":26.251996536098872},27.689704644817912,28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,4.8316355321944453,{"$f":"SUM(U453:U467)","v":6.9721851866873248},{"$f":"SUM(V453:V467)","v":6.9721851866873248},{"$f":"SUM(W453:W467)","v":16.196981409396304},{"$f":"SUM(X453:X467)","v":17.843402845508418},{"$f":"SUM(Y453:Y467)","v":19.282488778889785},20.868925559714288]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z471)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z472)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z473)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z474)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z475)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z476)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z477)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z478)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z479)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z480)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z481)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z482)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z483)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z484)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z489)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z490)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z491)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z492)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z493)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z494)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z495)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N496)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z496)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z497)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z498)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z499)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z500)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z501)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N502)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z502)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N507)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S507)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z507)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S508)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z508)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N509)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z509)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N510)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z510)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I511)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z511)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N512)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z512)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I513)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N513)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z513)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N514)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z514)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z515)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I516)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N516)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z516)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z517)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N518)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z518)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N519)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z519)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z520)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,1.0061396160665481E-15,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z525)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z526)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z527)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z528)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z529)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z530)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z531)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z532)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z533)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z534)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z535)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z536)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z537)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z538)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z543)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z544)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z545)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z546)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z547)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S548)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z548)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z549)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z550)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z551)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z552)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z553)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z554)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z555)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z556)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E561)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F561)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G561)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H561)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I561)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J561)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K561)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L561)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M561)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N561)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O561)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P561)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q561)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R561)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S561)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T561)","v":249.75597010471665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U561)","v":251.38283137990084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V561)","v":270.56359829308673},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W561)","v":314.18264625827373},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X561)","v":358.29246691015544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y561)","v":396.78873179818981},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z561)","v":435.46888032607444}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E562)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J562)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K562)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L562)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M562)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N562)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O562)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P562)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q562)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R562)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S562)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T562)","v":16.37742604986936},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U562)","v":16.432910673533591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V562)","v":17.009450269949802},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W562)","v":17.122447770693419},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X562)","v":18.509541070273311},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y562)","v":23.351295935411219},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z562)","v":31.239461182507249}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E563)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F563)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G563)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H563)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I563)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J563)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K563)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L563)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M563)","v":257.71599216236666},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N563)","v":252.28652847665992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O563)","v":249.55719254054026},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P563)","v":244.09852066830089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q563)","v":238.63984879606153},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R563)","v":233.18117692382216},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S563)","v":227.7225050515828},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T563)","v":227.78822248381249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U563)","v":227.78567526220263},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V563)","v":227.78312804059277},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W563)","v":227.67144392525614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X563)","v":227.41181114912737},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y563)","v":226.99690208173885},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z563)","v":226.41911517901272}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E564)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F564)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G564)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H564)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I564)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J564)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K564)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L564)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M564)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N564)","v":171.45099614147182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O564)","v":173.93436488986262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P564)","v":178.83873248665751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q564)","v":184.44989698389196},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R564)","v":201.32687926042522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S564)","v":214.88716449816769},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T564)","v":228.5799784229491},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U564)","v":227.90589631987774},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V564)","v":255.25447777020051},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W564)","v":283.28436816442797},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X564)","v":310.90636353987998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y564)","v":341.50953313415732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z564)","v":373.33418898064758}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E565)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F565)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G565)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H565)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I565)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J565)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K565)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L565)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M565)","v":29.997276137752593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N565)","v":28.693046740459003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O565)","v":28.040932041812209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P565)","v":26.736702644518619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q565)","v":25.43247324722503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R565)","v":24.12824384993144},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S565)","v":22.824014452637851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T565)","v":22.447337640988835},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U565)","v":22.04947603954631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V565)","v":21.651614438103785},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W565)","v":20.805626322052618},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X565)","v":19.903806541175079},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y565)","v":18.943892254802382},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z565)","v":17.923542375022816}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E566)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F566)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G566)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H566)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I566)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J566)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K566)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L566)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M566)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N566)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O566)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P566)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q566)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R566)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S566)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T566)","v":14.742184219541187},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U566)","v":14.522521956123331},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V566)","v":17.254411805480309},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W566)","v":18.400008727740797},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X566)","v":19.507383768223836},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y566)","v":20.641172515082758},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z566)","v":22.295590272482681}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E567)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F567)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G567)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H567)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I567)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J567)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K567)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L567)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M567)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N567)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O567)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P567)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q567)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R567)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S567)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T567)","v":4.8329767058891147},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U567)","v":4.7755162296632969},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V567)","v":4.7180557534374783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W567)","v":8.7694134294810464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X567)","v":16.873292971574418},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y567)","v":20.495576740720448},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z567)","v":25.022662624802866}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E568)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F568)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G568)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H568)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I568)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J568)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K568)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L568)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M568)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N568)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O568)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P568)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q568)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R568)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S568)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T568)","v":18.725502385839796},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U568)","v":18.700361822781566},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V568)","v":28.480349133638626},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W568)","v":29.082375278831982},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X568)","v":29.458217146118233},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y568)","v":29.367923385315521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z568)","v":29.254142273635367}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E569)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F569)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G569)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H569)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I569)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J569)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K569)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L569)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M569)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N569)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O569)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P569)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q569)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R569)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S569)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T569)","v":240.62549815722912},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U569)","v":236.89767063327332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V569)","v":267.47237031044199},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W569)","v":292.43597204827859},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X569)","v":318.02167197415298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y569)","v":347.01837523681434},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z569)","v":375.74315994557878}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E570)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F570)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G570)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H570)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I570)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J570)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N570)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O570)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P570)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q570)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R570)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S570)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T570)","v":4.8111589506683368},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U570)","v":4.5113954777637586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V570)","v":5.4728413016399671},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W570)","v":6.2857221910037921},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X570)","v":7.033747537062407},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y570)","v":7.3879873716558109},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z570)","v":7.6380185494156203}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P571)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q571)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R571)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S571)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T571)","v":12.514913740991517},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U571)","v":11.013173077727917},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V571)","v":10.728797474779075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W571)","v":8.3763446909705763},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X571)","v":6.6515366663308253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y571)","v":8.6834611847428747},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z571)","v":10.871203408551583}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E572)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F572)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G572)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H572)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I572)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J572)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K572)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L572)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M572)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N572)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O572)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P572)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q572)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R572)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S572)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T572)","v":13.359172431430455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U572)","v":11.56454523071157},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V572)","v":16.667293116024425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W572)","v":18.841558288831109},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X572)","v":19.33592253850972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y572)","v":20.168664875437404},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z572)","v":19.343980119275329}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E573)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F573)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G573)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H573)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I573)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J573)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K573)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L573)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M573)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N573)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z573)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E574)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T574)","v":3.7175087902084343},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U574)","v":3.763690794341227},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V574)","v":8.8428798247518987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W574)","v":9.6489740288375323},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X574)","v":10.271792410990244},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y574)","v":10.528587221265001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z574)","v":10.791801901796624}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":833.56563559924984},{"$f":"SUM(F561:F575)","v":830.90308864926203},836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1058.2778500841343,1051.3056648974471,1151.8992675321276,1254.9069011246791,1362.1775542235739,1471.8821037353337,1585.3457471388037]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014",{"$f":"E580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA/$, nominal",{"$f":"T580","v":"CCA/$, nominal"},"CCA/$, nominal","CCA/$, nominal","CCA/$, nominal","CCA/$, nominal","CCA/$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E727","v":228.26095383772707},{"$f":"F727","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,249.75597010471665,251.35021398232306,{"$f":"V727","v":270.49836349793117},313.61845606715616,356.23956036997691,392.25825892273252]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.37742604986936,16.430145354935945,17.003919632754506,17.098595045153584,18.467541283462012,23.259892559033247]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,252.28652847665992,249.55719254054026,244.09852066830089,238.63984879606153,233.18117692382216,227.7225050515828,227.78822248381249,227.78567526220263,227.78312804059277,227.67144392525614,227.41181114912737,226.99690208173885]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,171.45099614147182,173.93436488986262,178.83873248665751,184.44989698389196,201.32687926042522,214.88716449816769,228.5799784229491,227.73083967749886,254.90436448544278,281.89637900477362,307.76940420186651,335.93015076805352]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,14.742184219541187,14.500673326136575,17.210714545506793,18.241582620621813,19.198027800347681,20.145973648569672]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.8329767058891147,4.7755162296632969,4.7180557534374783,8.7694134294810464,16.771544877514508,20.094006328094167]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,18.725502385839796,18.688101041483822,28.455827571043137,28.79484422625616,28.898484828383673,28.532576158322087]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,240.62549815722912,236.69251143758748,267.06205191907031,290.81400578786372,314.45963789543157,340.79674059770213]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.8111589506683368,4.5040689318465006,5.4581882098054519,6.2308909870910343,6.9127769535394981,7.1853142618308778]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,12.514913740991517,10.992098918424039,10.686649156171319,8.2878227993740001,6.5320560454694192,8.5450731664922994]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,13.359172431430455,11.534383251373896,16.606969157349077,18.611762156688517,18.896370291744091,19.56605328507683]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.7175087902084343,3.763690794341227,8.8428798247518987,9.5231488531805848,10.002370875073257,10.102439565295676]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,{"$f":"SUM(K583:K597)","v":856.12195648304862},859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1058.2778500841343,1050.7973942473636,1150.8827262319608,1250.3639712249487,1351.4633931131116,1452.3572735977443]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E601)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F601)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J601)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K601)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L601)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M601)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N601)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O601)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P601)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q601)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R601)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S601)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T601)","v":2.6590443399018913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U601)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V601)","v":17.553905638001744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W601)","v":40.10529088551877},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X601)","v":40.100694734495974},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y601)","v":33.994319611614088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z601)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E602)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F602)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J602)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K602)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L602)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M602)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N602)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O602)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P602)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q602)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R602)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S602)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T602)","v":0.22639632124298414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V602)","v":0.52105497275197665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W602)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X602)","v":1.2790768302178031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y602)","v":4.7289130772585111},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z602)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E603)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F603)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G603)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H603)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I603)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y603)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z603)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E604)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F604)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G604)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I604)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J604)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K604)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L604)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M604)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N604)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O604)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P604)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q604)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R604)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S604)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T604)","v":14.331867538676665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U604)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V604)","v":28.022663553394139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W604)","v":29.33032127768583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X604)","v":28.914783474908024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y604)","v":31.908741126299098},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z604)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y605)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z605)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E606)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F606)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G606)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I606)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J606)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K606)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L606)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M606)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N606)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O606)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P606)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q606)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R606)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S606)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T606)","v":1.8041307000835867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U606)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V606)","v":2.9515521127748308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W606)","v":1.6156142676444882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X606)","v":1.6126870194319427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y606)","v":1.6768742595972521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z606)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E607)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F607)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M607)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N607)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O607)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P607)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q607)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R607)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S607)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V607)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W607)","v":4.1742807819451846},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X607)","v":8.2385065136246851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y607)","v":3.774272039218348},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z607)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F608)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L608)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M608)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N608)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O608)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P608)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q608)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R608)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S608)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T608)","v":1.0124228365658292},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U608)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V608)","v":9.8051278739152909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W608)","v":0.66969087718312703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X608)","v":0.46510861088227445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y608)","v":2.1903497404183996E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z608)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E609)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F609)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G609)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H609)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I609)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J609)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K609)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L609)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M609)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N609)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O609)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P609)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q609)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R609)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S609)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T609)","v":17.207247164137065},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U609)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V609)","v":34.302527201124441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W609)","v":33.453207555647047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X609)","v":35.202207586909694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y609)","v":39.840044110669083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z609)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E610)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F610)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G610)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H610)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I610)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P610)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q610)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R610)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S610)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T610)","v":0.65574627124368756},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U610)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V610)","v":1.2612092967807873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W610)","v":1.5423738239368194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X610)","v":1.403928052383957},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y610)","v":1.1465810375863663},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z610)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P611)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q611)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R611)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S611)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T611)","v":2.1238039308689487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U611)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V611)","v":1.2173650603147586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W611)","v":0.87636326828332001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X611)","v":1.5292108242463156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y611)","v":5.1111140677436691},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z611)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E612)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F612)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G612)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H612)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I612)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J612)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K612)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M612)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N612)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O612)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P612)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q612)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R612)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S612)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T612)","v":3.0396529397189593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U612)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V612)","v":6.897375086031742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W612)","v":6.8524500556369272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X612)","v":5.9862582658705268},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y612)","v":6.7842754632588962},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z612)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E613)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F613)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G613)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H613)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I613)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y613)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z613)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E614)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F614)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V614)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W614)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X614)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y614)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z614)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.480990777007939},{"$f":"SUM(F601:F615)","v":25.027157694830134},33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E619)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F619)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G619)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H619)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I619)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J619)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K619)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L619)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M619)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N619)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O619)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P619)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q619)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R619)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S619)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T619)","v":-1.6262404300410183},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U619)","v":-1.594243877606401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V619)","v":-1.594243877606401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W619)","v":-3.0148016837061968},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X619)","v":-2.5204095683247898},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y619)","v":-2.0243789411415274},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z619)","v":-1.6028929136072376}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O620)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P620)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q620)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R620)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S620)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T620)","v":-0.52220336974283355},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U620)","v":-5.2719305066584933E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V620)","v":-5.271930506658494E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W620)","v":-9.4675412399078465E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X620)","v":-8.9869408090623895E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y620)","v":-6.3438198312721336E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z620)","v":2.0809899710609064E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E621)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F621)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G621)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H621)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I621)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J621)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K621)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L621)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M621)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N621)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O621)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P621)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q621)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R621)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S621)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T621)","v":-6.5717432229688177E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U621)","v":2.547221609878525E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V621)","v":2.5472216098789691E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W621)","v":0.11168411533660083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X621)","v":0.25963277612880031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y621)","v":0.41490906738852429},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z621)","v":0.57778690272615307}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E622)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F622)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G622)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H622)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I622)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J622)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K622)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L622)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M622)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N622)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O622)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P622)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q622)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R622)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S622)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T622)","v":0.63905361389527193},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U622)","v":0.84913874545022794},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V622)","v":0.84913874545022772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W622)","v":2.3383067583549479},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X622)","v":3.0417582778151182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y622)","v":3.7479945601121649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z622)","v":4.514191916106709}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E623)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F623)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G623)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H623)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I623)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J623)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K623)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L623)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M623)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N623)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O623)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P623)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q623)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R623)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S623)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T623)","v":0.37667681164901606},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U623)","v":0.39786160144252564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V623)","v":0.39786160144252586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W623)","v":0.84598811605116564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X623)","v":0.90181978087753867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y623)","v":0.95991428637269793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z623)","v":1.0203498797795669}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E624)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F624)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G624)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H624)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I624)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J624)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K624)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L624)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M624)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N624)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O624)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P624)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q624)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R624)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S624)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T624)","v":0.20712552472096366},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U624)","v":0.2415108934046124},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V624)","v":0.2415108934046124},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W624)","v":0.58474619252946858},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X624)","v":0.65624183970607486},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y624)","v":0.72892841137526254},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z624)","v":0.80452753422481882}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E625)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F625)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G625)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H625)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I625)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J625)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K625)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L625)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M625)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N625)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O625)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P625)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q625)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R625)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S625)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T625)","v":5.3924730406547217E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U625)","v":5.7460476225818222E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V625)","v":5.7460476225818236E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W625)","v":0.12292310590161704},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X625)","v":0.23637506559122587},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y625)","v":0.45181058863868262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z625)","v":0.55603138155754639}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E626)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F626)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G626)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H626)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I626)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J626)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K626)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L626)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M626)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N626)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O626)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P626)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q626)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R626)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S626)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T626)","v":1.1273066815912433E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U626)","v":3.740134435597392E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V626)","v":3.7401344355973892E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W626)","v":0.3306742219701051},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X626)","v":0.36146800875475971},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y626)","v":0.38781216746576669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z626)","v":0.40376559115610444}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E627)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F627)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G627)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H627)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I627)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J627)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K627)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L627)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M627)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N627)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O627)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P627)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q627)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R627)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S627)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T627)","v":3.3914823793307303},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U627)","v":3.9329867196416388},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V627)","v":3.9329867196416388},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W627)","v":9.7012536868535761},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X627)","v":11.556575479341848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y627)","v":13.502941408398588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z627)","v":15.656635894558159}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E628)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F628)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G628)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H628)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I628)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K628)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O628)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P628)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q628)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R628)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S628)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T628)","v":0.26308505920430125},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U628)","v":0.30709001882183579},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V628)","v":0.30709001882183579},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W628)","v":0.76967104665123665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X628)","v":0.72204208593549424},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y628)","v":0.87404372929498542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z628)","v":1.0097456839418433}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S629)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T629)","v":1.2596754075618319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U629)","v":1.5228148225674787},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V629)","v":1.5228148225674787},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W629)","v":3.2751896250806394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X629)","v":3.284977578150897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y629)","v":3.0980969467207888},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z629)","v":2.9464072030084556}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I630)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J630)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K630)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L630)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M630)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N630)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O630)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P630)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q630)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R630)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S630)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T630)","v":0.89926126307228327},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U630)","v":1.8247891800565601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V630)","v":1.8247891800565601},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W630)","v":4.8476570562974874},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X630)","v":5.7016501308149499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y630)","v":6.1145924699261602},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z630)","v":6.4281808248548327}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J631)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K631)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L631)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M631)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N631)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O631)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T631)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y631)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z631)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S632)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T632)","v":-4.5615332314553156E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U632)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V632)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W632)","v":-9.5246819961850165E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X632)","v":-9.762799046089643E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y632)","v":-0.10006869022241882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z632)","v":-0.10257040747797927}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":26.251996536098872},27.689704644817912,28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,4.8316355321944453,{"$f":"SUM(U619:U633)","v":7.480455836770771},7.4804558367707719,19.723370008959719,24.014634056240396,28.093157806016951,32.232969390539587]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y637)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z637)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y638)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z638)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y639)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z639)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y640)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z640)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y641)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z641)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y642)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z642)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y643)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z643)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y644)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z644)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y645)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z645)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y646)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z646)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y647)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z647)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y648)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z648)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y649)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z649)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y650)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z650)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y655)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z655)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y656)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z656)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y657)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z657)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y658)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z658)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y659)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z659)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y660)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z660)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y661)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z661)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N662)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y662)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z662)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y663)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z663)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y664)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z664)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y665)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z665)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y666)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z666)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y667)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z667)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N668)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y668)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z668)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N673)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S673)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y673)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z673)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S674)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y674)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z674)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N675)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y675)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z675)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N676)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y676)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z676)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I677)","v":1.1102230246251565E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y677)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z677)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N678)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y678)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z678)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I679)","v":6.9388939039072284E-18},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N679)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y679)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z679)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N680)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y680)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z680)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y681)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z681)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I682)","v":8.8817841970012523E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N682)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y682)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z682)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y683)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z683)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N684)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y684)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z684)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N685)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y685)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z685)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y686)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z686)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,1.0061396160665481E-15,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y691)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z691)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y692)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z692)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y693)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z693)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y694)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z694)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y695)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z695)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y696)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z696)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y697)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z697)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y698)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z698)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y699)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z699)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y700)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z700)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y701)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z701)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y702)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z702)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y703)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z703)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y704)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z704)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y709)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z709)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y710)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z710)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y711)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z711)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y712)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z712)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y713)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z713)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S714)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y714)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z714)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y715)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z715)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y716)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z716)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y717)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z717)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y718)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z718)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y719)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z719)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y720)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z720)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y721)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z721)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y722)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z722)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E727)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F727)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G727)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H727)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I727)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J727)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K727)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L727)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M727)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N727)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O727)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P727)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q727)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R727)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S727)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T727)","v":249.75597010471665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U727)","v":251.35021398232306},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V727)","v":270.49836349793117},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W727)","v":313.61845606715616},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X727)","v":356.23956036997691},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y727)","v":392.25825892273252},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z727)","v":427.62388484553537}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E728)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F728)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G728)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H728)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I728)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J728)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K728)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L728)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M728)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N728)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O728)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P728)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q728)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R728)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S728)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T728)","v":16.37742604986936},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U728)","v":16.430145354935945},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V728)","v":17.003919632754506},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W728)","v":17.098595045153584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X728)","v":18.467541283462012},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y728)","v":23.259892559033247},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z728)","v":30.982895263785924}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E729)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F729)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G729)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H729)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I729)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J729)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K729)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L729)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M729)","v":257.71599216236666},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N729)","v":252.28652847665992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O729)","v":249.55719254054026},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P729)","v":244.09852066830089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q729)","v":238.63984879606153},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R729)","v":233.18117692382216},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S729)","v":227.7225050515828},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T729)","v":227.78822248381249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U729)","v":227.78567526220263},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V729)","v":227.78312804059277},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W729)","v":227.67144392525614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X729)","v":227.41181114912737},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y729)","v":226.99690208173885},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z729)","v":226.41911517901272}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E730)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F730)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G730)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H730)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I730)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J730)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K730)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L730)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M730)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N730)","v":171.45099614147182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O730)","v":173.93436488986262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P730)","v":178.83873248665751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q730)","v":184.44989698389196},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R730)","v":201.32687926042522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S730)","v":214.88716449816769},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T730)","v":228.5799784229491},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U730)","v":227.73083967749886},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V730)","v":254.90436448544278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W730)","v":281.89637900477362},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X730)","v":307.76940420186651},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y730)","v":335.93015076805352},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z730)","v":364.55317041702261}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E731)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F731)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G731)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H731)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I731)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J731)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K731)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L731)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M731)","v":29.997276137752593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N731)","v":28.693046740459003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O731)","v":28.040932041812209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P731)","v":26.736702644518619},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q731)","v":25.43247324722503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R731)","v":24.12824384993144},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S731)","v":22.824014452637851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T731)","v":22.447337640988835},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U731)","v":22.04947603954631},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V731)","v":21.651614438103785},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W731)","v":20.805626322052618},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X731)","v":19.903806541175079},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y731)","v":18.943892254802382},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z731)","v":17.923542375022816}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E732)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F732)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G732)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H732)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I732)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J732)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K732)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L732)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M732)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N732)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O732)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P732)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q732)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R732)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S732)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T732)","v":14.742184219541187},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U732)","v":14.500673326136575},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V732)","v":17.210714545506793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W732)","v":18.241582620621813},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X732)","v":19.198027800347681},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y732)","v":20.145973648569672},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z732)","v":21.579343821387415}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E733)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F733)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G733)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H733)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I733)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J733)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K733)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L733)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M733)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N733)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O733)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P733)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q733)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R733)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S733)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T733)","v":4.8329767058891147},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U733)","v":4.7755162296632969},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V733)","v":4.7180557534374783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W733)","v":8.7694134294810464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X733)","v":16.771544877514508},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y733)","v":20.094006328094167},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z733)","v":24.237553242326726}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E734)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F734)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G734)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H734)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I734)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J734)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K734)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L734)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M734)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N734)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O734)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P734)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q734)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R734)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S734)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T734)","v":18.725502385839796},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U734)","v":18.688101041483822},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V734)","v":28.455827571043137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W734)","v":28.79484422625616},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X734)","v":28.898484828383673},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y734)","v":28.532576158322087},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z734)","v":28.151261652005271}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E735)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F735)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G735)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H735)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I735)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J735)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K735)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L735)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M735)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N735)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O735)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P735)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q735)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R735)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S735)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T735)","v":240.62549815722912},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U735)","v":236.69251143758748},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V735)","v":267.06205191907031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W735)","v":290.81400578786372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X735)","v":314.45963789543157},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y735)","v":340.79674059770213},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z735)","v":366.08660155307115}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E736)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F736)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G736)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H736)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I736)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J736)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K736)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L736)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M736)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N736)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O736)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P736)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q736)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R736)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S736)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T736)","v":4.8111589506683368},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U736)","v":4.5040689318465006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V736)","v":5.4581882098054519},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W736)","v":6.2308909870910343},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X736)","v":6.9127769535394981},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y736)","v":7.1853142618308778},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z736)","v":7.3508141414150598}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O737)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P737)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q737)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R737)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S737)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T737)","v":12.514913740991517},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U737)","v":10.992098918424039},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V737)","v":10.686649156171319},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W737)","v":8.2878227993740001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X737)","v":6.5320560454694192},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y737)","v":8.5450731664922994},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z737)","v":10.67066384919231}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E738)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F738)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G738)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H738)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I738)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J738)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K738)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L738)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M738)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N738)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O738)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P738)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q738)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R738)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S738)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T738)","v":13.359172431430455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U738)","v":11.534383251373896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V738)","v":16.606969157349077},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W738)","v":18.611762156688517},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X738)","v":18.896370291744091},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y738)","v":19.56605328507683},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z738)","v":18.673016857837865}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E739)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F739)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G739)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H739)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I739)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J739)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K739)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L739)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M739)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N739)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O739)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P739)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q739)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R739)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S739)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y739)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z739)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E740)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M740)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S740)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T740)","v":3.7175087902084343},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U740)","v":3.763690794341227},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V740)","v":8.8428798247518987},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W740)","v":9.5231488531805848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X740)","v":10.002370875073257},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y740)","v":10.102439565295676},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z740)","v":10.205009972773656}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":833.56563559924984},{"$f":"SUM(F727:F741)","v":830.90308864926203},836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1058.2778500841343,1050.7973942473636,1150.8827262319608,1250.3639712249487,1351.4633931131116,1452.3572735977443,1554.4568731703894]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E749)","v":149.05250012400941},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F749)","v":148.61150794754218},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G749)","v":148.56721681450287},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H749)","v":147.11809364584926},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I749)","v":145.66897047719561},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J749)","v":144.219847308542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K749)","v":143.14010567318255},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L749)","v":142.82318360973474},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M749)","v":142.57067665034873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N749)","v":143.68230471324716},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O749)","v":150.4606995448429},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P749)","v":157.20745544645374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q749)","v":158.30868770503454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R749)","v":159.76788871807452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S749)","v":172.38617663648949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T749)","v":172.08567850209531},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U749)","v":173.74975076412304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V749)","v":172.73815965912445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W749)","v":189.28047419212766},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X749)","v":227.14315904717427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y749)","v":264.49993161512913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z749)","v":295.24907037602088}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E750)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F750)","v":0.24463886094035484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G750)","v":0.58743365415044135},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H750)","v":0.57757513800878391},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I750)","v":0.56771662186712657},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J750)","v":0.55785810572546901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K750)","v":0.64034497290735737},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L750)","v":0.91315196063664117},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M750)","v":1.2008785385747323},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N750)","v":1.8283727848879914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O750)","v":3.8698558361081234},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P750)","v":4.295535947376897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q750)","v":4.7854303506366751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R750)","v":4.259431765004118},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S750)","v":10.325630449371561},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T750)","v":14.634362387010391},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U750)","v":14.733991208216779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V750)","v":14.605337072169826},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W750)","v":14.99773790887485},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X750)","v":14.731745387235076},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y750)","v":15.744829695813106},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z750)","v":20.186432304261544}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E751)","v":176.99705064705881},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F751)","v":178.50071614992055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G751)","v":178.49013044572351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H751)","v":179.05537266054344},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I751)","v":182.14500166813107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J751)","v":187.39541242997831},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K751)","v":183.37429300170538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L751)","v":179.35317357343249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M751)","v":175.33205414515959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N751)","v":171.31093471688669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O751)","v":167.2898152886138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P751)","v":165.2792555744773},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q751)","v":161.25813614620441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R751)","v":157.23701671793151},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S751)","v":153.21589728965861},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T751)","v":149.19477786138569},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U751)","v":147.18421814724923},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V751)","v":145.17365843311279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W751)","v":143.16309871897633},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X751)","v":139.1419792907034},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y751)","v":135.12085986243051},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z751)","v":131.09974043415758}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E752)","v":96.158732740059179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F752)","v":95.689749268756572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G752)","v":94.433789427176336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H752)","v":92.058382976026138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I752)","v":89.601152563244909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J752)","v":87.179408342730738},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K752)","v":91.733565364571774},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L752)","v":97.361554666201442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M752)","v":107.08836634229542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N752)","v":115.54757297994831},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O752)","v":121.48927637270721},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P752)","v":124.53076840214771},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q752)","v":130.90431791628959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R752)","v":138.10713788115243},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S752)","v":156.52273806284865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T752)","v":172.18917837050913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U752)","v":184.33332569813419},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V752)","v":182.0261732575936},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W752)","v":207.74168437044716},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X752)","v":231.99065637449525},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y752)","v":255.33525188780413},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z752)","v":281.1918919945889}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E753)","v":27.791752300151519},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F753)","v":26.923260040771783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G753)","v":26.054767781392048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H753)","v":25.186275522012313},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I753)","v":24.317783262632577},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J753)","v":23.449291003252842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K753)","v":22.580798743873107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L753)","v":21.712306484493372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M753)","v":20.843814225113636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N753)","v":19.975321965733901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O753)","v":19.106829706354166},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P753)","v":18.672583576664298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q753)","v":17.804091317284563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R753)","v":16.935599057904827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S753)","v":16.067106798525092},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T753)","v":15.198614539145357},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U753)","v":14.764368409455489},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V753)","v":14.330122279765622},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W753)","v":13.895876150075754},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X753)","v":13.027383890696019},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y753)","v":12.158891631316283},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z753)","v":11.290399371936548}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E754)","v":9.7160250855000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F754)","v":9.5200302446905187},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G754)","v":9.3113514437287783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H754)","v":8.957783190188449},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I754)","v":8.5895956316129869},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J754)","v":8.2276967653380133},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K754)","v":7.9591196895982641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L754)","v":8.3206840107564002},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M754)","v":8.5488068151387093},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N754)","v":8.3255115298403481},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O754)","v":8.6428570156284916},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P754)","v":8.6785012241219732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q754)","v":8.4739459299284512},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R754)","v":8.4719695065430578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S754)","v":9.2263838071576654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T754)","v":10.176620333217251},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U754)","v":11.722731623068203},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V754)","v":11.442160579084526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W754)","v":14.113141647875677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X754)","v":15.093825024733439},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y754)","v":16.03119079668754},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z754)","v":16.992426633321156}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E755)","v":1.9721580780987502},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F755)","v":1.9119021289391214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G755)","v":1.8413590159050819},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H755)","v":1.7583333782280444},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I755)","v":1.6753077405510066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J755)","v":1.5922821028739689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K755)","v":1.5092564651969311},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L755)","v":1.4262308275198934},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M755)","v":1.3432051898428559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N755)","v":1.2724892030610091},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O755)","v":2.8466503672794934},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P755)","v":4.473129996015186},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q755)","v":4.485803628486571},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R755)","v":4.5470366109579556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S755)","v":4.3736443584293401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T755)","v":4.1962551736507256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U755)","v":4.1075552000114177},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V755)","v":4.0188552263721107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W755)","v":3.9301552527328032},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X755)","v":7.9270360873993724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y755)","v":15.883785634196814},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z755)","v":19.170338043747297}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E756)","v":1.7396427391387499},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F756)","v":1.6640060983066303},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G756)","v":1.6472301427829581},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H756)","v":1.5701219848181274},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I756)","v":1.4930138268532966},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J756)","v":1.4159056688884657},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K756)","v":1.338797510923635},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L756)","v":1.261689352958804},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M756)","v":1.2240477944495234},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N756)","v":1.2604003143355611},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O756)","v":0.53521799589024466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P756)","v":0.64250934487857003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q756)","v":1.7267637708412702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R756)","v":2.4200917875539698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S756)","v":6.6623689707166696},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T756)","v":17.680231642379372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U756)","v":18.462189914926551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V756)","v":18.219070065450833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W756)","v":27.781078089890396},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X756)","v":27.719401071274195},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y756)","v":27.436399514427563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z756)","v":26.698565128830786}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E757)","v":52.795150119999988},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F757)","v":59.724365166094302},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G757)","v":63.935933558664836},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H757)","v":76.126589163179574},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I757)","v":87.017400261183752},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J757)","v":95.693539027444999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K757)","v":103.94807268293479},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L757)","v":115.12494477690572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M757)","v":123.71778058952688},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N757)","v":130.56848387739845},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O757)","v":138.59220029022538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P757)","v":143.91469628816526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q757)","v":156.4705364469414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R757)","v":166.34944559872017},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S757)","v":178.202608245699},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T757)","v":198.69841415856635},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U757)","v":210.66309767137108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V757)","v":205.07638907675596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W757)","v":233.79220768326533},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X757)","v":254.69989696163717},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y757)","v":276.01845796904581},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z757)","v":300.56676719673743}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E758)","v":15.063926049999997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F758)","v":13.152746291034745},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G758)","v":10.273361992380018},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H758)","v":7.1311539261386852},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I758)","v":4.1593100450642337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J758)","v":1.0718808320990563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K758)","v":0.91146013643291179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L758)","v":0.75103944076676776},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M758)","v":0.59061874510062351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N758)","v":0.4301980494344792},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O758)","v":0.269777353768335},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P758)","v":3.0741897477652009},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q758)","v":2.7497048746909627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R758)","v":2.6394723413309},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S758)","v":2.9466410772386249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T758)","v":4.9051211887079305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U758)","v":5.1358058764643859},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V758)","v":4.6818559199922865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W758)","v":5.4891152603009736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X758)","v":5.9974682416155138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y758)","v":6.6382584913523068},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z758)","v":6.8974875872441466}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P759)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q759)","v":0.52670989000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R759)","v":1.1875794284000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S759)","v":4.1695039817200001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T759)","v":10.195927595720001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U759)","v":11.173077536268949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V759)","v":9.8140431528620553},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W759)","v":9.6723738297699171},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X759)","v":7.6398663081764964},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y759)","v":6.2142258295294059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z759)","v":8.4653184646304069}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E760)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F760)","v":3.1959001246033441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G760)","v":3.1767869742251138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H760)","v":2.7732182905912328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I760)","v":2.2778990707981088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J760)","v":2.3615578721754948},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K760)","v":1.631629594275571},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L760)","v":1.0973428805731991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M760)","v":0.6857996062005185},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N760)","v":2.896072035743761},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O760)","v":3.997411059040898},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P760)","v":5.3471853888146086},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q760)","v":8.1332166245206956},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R760)","v":9.1836258045957493},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S760)","v":11.591649723595703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T760)","v":12.745091181839253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U760)","v":13.730196528991538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V760)","v":11.560548476139841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W760)","v":16.460889030188071},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X760)","v":18.347892151081652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y760)","v":18.718749432031473},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z760)","v":19.513488540235556}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F761)","v":1.0907799806002296E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G761)","v":4.2341820865486306E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H761)","v":1.713511455895649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I761)","v":4.4310292657558241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J761)","v":10.479038574294238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K761)","v":8.1234897105627546},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L761)","v":5.7679626624308842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M761)","v":3.4132649982366337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N761)","v":1.4005930287116493},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y761)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z761)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E762)","v":4.4702419018000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F762)","v":4.7102885656919868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N762)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V762)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W762)","v":7.5180815237082967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X762)","v":8.103103732175132},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y762)","v":8.4846977636069099},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z762)","v":8.4846977636069099}]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":535.75717978581633},543.84921996529022,543.21756993014912,548.92038582891007,556.838154932321,568.53769253077405,{"$f":"SUM(K749:K763)","v":571.78490804359546},580.80723874384091,591.45328813741833,603.3922296966598,619.58566532788939,638.60088543431129,658.11241909828971,673.59136971559963,728.17542389888092,784.38534743165712,812.24538307571117,796.17144769585445,887.83591365823315,971.56341356839675,1058.2855301233708,1145.8066238393192]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E767)","v":0.97855544376141956},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F767)","v":1.3874884302363699},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J767)","v":0.36938153329418283},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K767)","v":1.1368183743720015},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L767)","v":1.2154437081134317},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M767)","v":2.5947717767493277},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N767)","v":8.2939731926559741},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O767)","v":7.556382414595074},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P767)","v":2.8149400647316623},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q767)","v":3.2080955699999993},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R767)","v":14.407283669999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S767)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T767)","v":2.6590443399018913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V767)","v":17.553905638001744},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W767)","v":40.10529088551877},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X767)","v":40.100694734495974},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y767)","v":33.994319611614088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z767)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E768)","v":0.24463886094035484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F768)","v":0.34687210755909242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J768)","v":9.2345383323545679E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K768)","v":0.28420459359300027},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L768)","v":0.30386092702835782},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M768)","v":0.6486929441873317},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N768)","v":2.0734932981639931},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O768)","v":0.45896434555873716},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P768)","v":0.56411227759901883},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q768)","v":-0.44237883999999994},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R768)","v":5.7074395899999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S768)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T768)","v":0.22639632124298414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V768)","v":0.52105497275197665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X768)","v":1.2790768302178031},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y768)","v":4.7289130772585111},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z768)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E769)","v":5.043606515802896},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F769)","v":3.6134154173408661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G769)","v":4.249466926646825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H769)","v":6.8446781681919839},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I769)","v":9.1195378919214303},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z769)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E770)","v":1.9349848471988818},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F770)","v":1.1802582243745596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G770)","v":8.048258521084066E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I770)","v":3.5486192267043346E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J770)","v":7.0119788711600481},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K770)","v":8.2026774654680032},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L770)","v":12.438211131023442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M770)","v":11.377909611432766},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N770)","v":8.6230471933959656},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O770)","v":4.6717592270898018},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P770)","v":9.7119465632252577},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q770)","v":10.70308279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R770)","v":22.094247719999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S770)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T770)","v":14.331867538676665},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V770)","v":28.022663553394139},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W770)","v":29.33032127768583},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X770)","v":28.914783474908024},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y770)","v":31.908741126299098},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z770)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z771)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E772)","v":0.16385794013496466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F772)","v":0.15527042848607711},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G772)","v":1.4262736619642651E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I772)","v":6.2886923004886967E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J772)","v":9.9767700143223489E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K772)","v":0.73240328954469036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L772)","v":0.6172718550074805},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M772)","v":0.18128556170199872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N772)","v":0.72645847183105106},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O772)","v":0.24928143241282472},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P772)","v":0.22895118945548229},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q772)","v":0.43725384},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R772)","v":1.20457591},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S772)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T772)","v":1.8041307000835867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V772)","v":2.9515521127748308},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W772)","v":1.6156142676444882},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X772)","v":1.6126870194319427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y772)","v":1.6768742595972521},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z772)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E773)","v":2.1917304094485723E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F773)","v":1.217807282243742E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M773)","v":1.2309650895191012E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N773)","v":1.6574945431679016},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O773)","v":1.6888650000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P773)","v":0.17966599999999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q773)","v":0.23271700000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R773)","v":3.9096900000000004E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S773)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W773)","v":4.1742807819451846},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X773)","v":8.2385065136246851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y773)","v":3.774272039218348},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z773)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F774)","v":5.8860685308447541E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L774)","v":3.9466599455550047E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M774)","v":0.11444734283725727},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N774)","v":0.15046118807683451},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O774)","v":0.106033},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P774)","v":1.11086485},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q774)","v":0.7477100619999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R774)","v":4.3153519799999991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S774)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T774)","v":1.0124228365658292},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V774)","v":9.8051278739152909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W774)","v":0.66969087718312703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X774)","v":0.46510861088227445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y774)","v":2.1903497404183996E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z774)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E775)","v":12.208730058094311},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F775)","v":9.9794326068943047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G775)","v":18.357697123114285},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H775)","v":17.792160501528283},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I775)","v":16.289174589846503},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J775)","v":16.519136462668907},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K775)","v":20.102240359656768},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L775)","v":18.322293692693325},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M775)","v":17.313052915651415},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N775)","v":19.025756157232873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O775)","v":8.6456709735978077},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P775)","v":19.548016949035855},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q775)","v":17.653006619999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R775)","v":20.333380379999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S775)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T775)","v":17.207247164137065},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V775)","v":34.302527201124441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W775)","v":33.453207555647047},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X775)","v":35.202207586909694},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y775)","v":39.840044110669083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z775)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E776)","v":1.1016054510347466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F776)","v":0.24356145644874844},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G776)","v":5.0938345070152321E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H776)","v":0.17596740312459891},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I776)","v":7.7978811546333071E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P776)","v":0.22215463859999998},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q776)","v":0.39136409680000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R776)","v":0.83546901119999994},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S776)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T776)","v":0.65574627124368756},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V776)","v":1.2612092967807873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W776)","v":1.5423738239368194},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X776)","v":1.403928052383957},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y776)","v":1.1465810375863663},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z776)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P777)","v":0.52670989000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q777)","v":0.76621151640000007},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R777)","v":3.2405088346000004},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S777)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T777)","v":2.1238039308689487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V777)","v":1.2173650603147586},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W777)","v":0.87636326828332001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X777)","v":1.5292108242463156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y777)","v":5.1111140677436691},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z777)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E778)","v":3.1959001246033441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F778)","v":0.62006687454243858},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G778)","v":0.35962471619527531},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H778)","v":0.3397991232750876},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I778)","v":0.98673696910061537},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J778)","v":0.37049728364342838},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K778)","v":1.0582796489973505E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M778)","v":2.5498907606768682},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N778)","v":1.882975681911119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O778)","v":1.7261352086818851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P778)","v":4.0809714643002311},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q778)","v":3.1243881452000002},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R778)","v":5.1067746852000004},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S778)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T778)","v":3.0396529397189593},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V778)","v":6.897375086031742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W778)","v":6.8524500556369272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X778)","v":5.9862582658705268},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y778)","v":6.7842754632588962},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z778)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E779)","v":1.0907799806002296E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F779)","v":4.1469196881006119E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G779)","v":1.7101284733463324},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H779)","v":3.0603947040666739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I779)","v":7.0029651435582467},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z779)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E780)","v":0.24004666389198642},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F780)","v":0.18368593173843106},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V780)","v":5.0330070262778781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W780)","v":0.58502220846683584},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X780)","v":0.381594031431777},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z780)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":25.133952287555452},{"$f":"SUM(F767:F781)","v":17.785237155439873},24.776756395640216,28.212999900186627,33.518168290540665,24.463107234233334,30.459402362283459,32.93654791332159,34.792360564132153,42.433659726435714,25.103091601936132,38.988333886947508,36.821450800399994,77.248941470999995,82.401034783367621,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E785)","v":1.419547620228661},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F785)","v":1.4317795632756789},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J785)","v":1.4491231686536339},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K785)","v":1.4537404378198111},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L785)","v":1.4679506674994611},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M785)","v":1.483143713850879},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N785)","v":1.5155783610602458},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O785)","v":0.80962651298422272},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P785)","v":1.7137078061508837},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q785)","v":1.7488945569600296},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R785)","v":1.7889957515850297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S785)","v":1.9690867974600297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T785)","v":0.99497207787417652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U785)","v":1.0115911049985633},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V785)","v":1.0115911049985635},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W785)","v":2.2426060304721487},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X785)","v":2.7439221665411333},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y785)","v":3.245180850722333},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z785)","v":3.670109845867509}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E786)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F786)","v":4.0773143490059139E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I786)","v":9.8585161416574561E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K786)","v":1.1397605863716551E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L786)","v":1.6134349090266557E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M786)","v":2.1198697874072522E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N786)","v":3.2010246943861384E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O786)","v":3.3284234289963965E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P786)","v":7.4217874339240222E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q786)","v":8.3619745632557196E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R786)","v":-0.35875909436744274},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S786)","v":0.17874373879922389},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T786)","v":0.12676750003659573},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U786)","v":0.12865413604695394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V786)","v":0.12865413604695394},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W786)","v":0.26599252163977416},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X786)","v":0.26599252163977416},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y786)","v":0.28731046881007083},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z786)","v":0.3661256867643794}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E787)","v":3.5399410129411764},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F787)","v":3.6240011215378911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G787)","v":3.6842247118269058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H787)","v":3.7550491606043535},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I787)","v":3.8691271300742196},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J787)","v":4.0211194282729101},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S787)","v":4.0211194282729119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V787)","v":2.010559714136456},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W787)","v":4.0211194282729119},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z787)","v":4.0211194282729119}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E788)","v":2.4039683185014793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F788)","v":2.4362180659547938},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G788)","v":2.4558890363610368},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H788)","v":2.4572304127812172},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I788)","v":2.4572304127812168},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J788)","v":2.4578218493190009},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K788)","v":2.574688163838335},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L788)","v":2.711399454929468},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M788)","v":2.9187029737798587},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N788)","v":3.1083348006370715},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O788)","v":1.6302671976492786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P788)","v":3.3383970490833872},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q788)","v":3.5002628251371415},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R788)","v":3.6786475383038075},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S788)","v":4.0468850003038082},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T788)","v":2.1877202110516065},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U788)","v":2.3071524405405786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V788)","v":2.3071524405405781},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W788)","v":5.0813492736377253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X788)","v":5.5701879615991565},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y788)","v":6.0521010195142892},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z788)","v":6.5839133716192757}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O789)","v":0.43424612968986742},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T789)","v":0.43424612968986737},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U789)","v":0.43424612968986731},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V789)","v":0.43424612968986731},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W789)","v":0.86849225937973462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X789)","v":0.86849225937973462},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y789)","v":0.86849225937973451},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z789)","v":0.86849225937973451}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E790)","v":0.35985278094444445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F790)","v":0.36394922944781849},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G790)","v":0.36783099015997045},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H790)","v":0.36818755857546143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I790)","v":0.36818755857546143},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J790)","v":0.36834477588297365},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K790)","v":0.37083896838655428},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L790)","v":0.38914905062517152},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M790)","v":0.40458084700035851},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N790)","v":0.40911298604290847},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O790)","v":0.21363722391934237},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P790)","v":0.43350648364900535},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q790)","v":0.43923026338539245},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R790)","v":0.4501616093853924},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S790)","v":0.48027600713539242},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T790)","v":0.25801941023263342},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U790)","v":0.28057104398367827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V790)","v":0.28057104398367827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W790)","v":0.63493089078672726},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X790)","v":0.6753212474778395},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y790)","v":0.71563842296363811},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z790)","v":0.75756027945356941}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E791)","v":8.2173253254114592E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F791)","v":8.2721185856476739E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N791)","v":8.3333378949417433E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O791)","v":6.2385371264307488E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P791)","v":0.16699236752861496},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q791)","v":0.17148401752861497},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R791)","v":0.17730194252861498},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S791)","v":0.17739968477861495},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W791)","v":0.17739994727861497},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X791)","v":0.2817569668272446},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y791)","v":0.4877196296678617},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z791)","v":0.58207643064832038}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E792)","v":7.5636640832119559E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F792)","v":7.5636640832119559E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G792)","v":7.7108157964830754E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K792)","v":7.7108157964830726E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L792)","v":7.7108157964830726E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M792)","v":7.8094822951219472E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N792)","v":8.0956006522150889E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O792)","v":1.1793864265882029E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P792)","v":2.6610424037299824E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q792)","v":5.4382045287299827E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R792)","v":7.307479683729981E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S792)","v":0.18095859633729977},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T792)","v":0.23046456401864995},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U792)","v":0.24311984947572282},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V792)","v":0.24311984947572279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W792)","v":0.73136789579932793},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X792)","v":0.74811016772890604},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y792)","v":0.7597378830009629},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z792)","v":0.76028547043606753}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E793)","v":5.2795150119999992},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F793)","v":5.7678642143237715},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G793)","v":6.167041518599544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H793)","v":6.9013494035241152},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I793)","v":7.6130358235852471},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J793)","v":8.2646028071791058},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K793)","v":8.9253682656858615},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L793)","v":9.7294578800721325},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M793)","v":10.462349627779867},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N793)","v":11.154871744405924},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O793)","v":3.3231749756579196},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P793)","v":6.9921767902597516},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q793)","v":7.7740974682211856},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R793)","v":8.4802177330211848},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S793)","v":9.2935529482211852},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T793)","v":5.2425636513323628},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U793)","v":5.5867085946151063},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V793)","v":5.5867085946151036},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W793)","v":12.545518277275189},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X793)","v":13.883646579501072},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y793)","v":15.291734882977455},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z793)","v":16.885336647404216}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E794)","v":3.0127852099999997},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F794)","v":3.1229457551034745},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G794)","v":3.1473019007483489},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H794)","v":3.1478112841990509},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I794)","v":3.1654080245115108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J794)","v":0.16042069566614425},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O794)","v":8.0210347833072113E-2},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P794)","v":0.54663951167423797},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q794)","v":0.50159663016006317},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R794)","v":0.52830027529227508},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S794)","v":0.60279411453069431},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T794)","v":0.42506158348723222},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U794)","v":0.45394995647209996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V794)","v":0.45394995647209996},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W794)","v":1.0340208426222788},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X794)","v":0.76313780264716535},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y794)","v":0.88735194169452525},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z794)","v":1.0020100454531617}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q795)","v":0.105341978},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R795)","v":0.25858428127999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S795)","v":0.90668604820000009},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T795)","v":1.1466539903200001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U795)","v":1.3590343834068948},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V795)","v":1.3590343834068948},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W795)","v":2.9088707898767416},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X795)","v":2.9548513028934056},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y795)","v":2.8600214326426689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z795)","v":2.864882396511403}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E796)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F796)","v":0.63918002492066883},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G796)","v":0.76319339982915657},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H796)","v":0.83511834306821164},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I796)","v":0.90307816772322924},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J796)","v":1.1004255615433522},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K796)","v":0.53534499335136898},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L796)","v":0.41154327437268073},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M796)","v":0.33961833113362577},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N796)","v":0.78163665861398191},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O796)","v":0.48044220058804132},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P796)","v":1.2949402285941436},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q796)","v":2.0739789651249474},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R796)","v":2.6987507662000474},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S796)","v":3.4651166271723608},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T796)","v":2.0545475925666739},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U796)","v":2.169648052851699},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V796)","v":1.9970345319835103},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W796)","v":4.9654469347433459},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X796)","v":5.6154009849207078},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y796)","v":5.9895363550548133},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z796)","v":6.3738581706450006}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F797)","v":2.1815599612004593E-5},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G797)","v":8.5119953723212691E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H797)","v":0.34287689420649858},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I797)","v":0.95495583501983339},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J797)","v":2.3555488637314825},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K797)","v":2.3555270481318704},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L797)","v":2.354697664194251},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M797)","v":2.012671969524984},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N797)","v":1.4005930287116493},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z797)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z798)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":17.041912108081728},18.416887190581047,19.073940496879089,20.295230796775805,21.818630692087616,21.215891721411865,21.437071662038178,22.290498519744087,22.853419004890693,23.616459595206003,9.0896277722783516,19.47680022296921,21.342500183089875,22.664887287718855,26.191111250591259,{"$f":"SUM(T785:T799)","v":15.200276398385562},{"$f":"SUM(U785:U799)","v":16.073935379856927},15.901321858988736,35.477115091784519,38.391939389429055,41.465944574701268,44.735770032455548]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z803)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z804)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z805)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z806)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z807)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z808)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z809)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z810)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z811)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z812)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z813)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z814)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z815)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z816)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z821)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z822)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z823)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z824)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z825)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z826)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z827)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N828)","v":0.79468749999999999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z828)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z829)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z830)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z831)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z832)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z833)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N834)","v":2.4089},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z834)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,3.2035875000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: "}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z839)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z840)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z841)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z842)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z843)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z844)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z845)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z846)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z847)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z848)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z849)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z850)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z851)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z852)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z857)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z858)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z859)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z860)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z861)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z862)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z863)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z864)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z865)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z866)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z867)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z868)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z869)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z870)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z875)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z876)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z877)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z878)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z879)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z880)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z881)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z882)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z883)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z884)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z885)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z886)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z887)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z888)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E893)","v":148.61150794754218},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F893)","v":148.56721681450287},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G893)","v":147.11809364584926},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H893)","v":145.66897047719561},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I893)","v":144.219847308542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J893)","v":143.14010567318255},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K893)","v":142.82318360973474},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L893)","v":142.57067665034873},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M893)","v":143.68230471324716},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N893)","v":150.4606995448429},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O893)","v":157.20745544645374},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P893)","v":158.30868770503454},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q893)","v":159.76788871807452},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R893)","v":172.38617663648949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S893)","v":172.08567850209531},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T893)","v":173.74975076412304},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U893)","v":172.73815965912445},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V893)","v":189.28047419212766},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W893)","v":227.14315904717427},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X893)","v":264.49993161512913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y893)","v":295.24907037602088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z893)","v":325.34169353934902}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E894)","v":0.24463886094035484},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F894)","v":0.58743365415044135},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G894)","v":0.57757513800878391},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H894)","v":0.56771662186712657},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I894)","v":0.55785810572546901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J894)","v":0.64034497290735737},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K894)","v":0.91315196063664117},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L894)","v":1.2008785385747323},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M894)","v":1.8283727848879914},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N894)","v":3.8698558361081234},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O894)","v":4.295535947376897},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P894)","v":4.7854303506366751},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q894)","v":4.259431765004118},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R894)","v":10.325630449371561},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S894)","v":14.634362387010391},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T894)","v":14.733991208216779},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U894)","v":14.605337072169826},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V894)","v":14.99773790887485},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W894)","v":14.731745387235076},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X894)","v":15.744829695813106},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y894)","v":20.186432304261544},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z894)","v":27.56411922196046}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E895)","v":178.50071614992055},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F895)","v":178.49013044572351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G895)","v":179.05537266054344},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H895)","v":182.14500166813107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I895)","v":187.39541242997831},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J895)","v":183.37429300170538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K895)","v":179.35317357343249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L895)","v":175.33205414515959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M895)","v":171.31093471688669},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N895)","v":167.2898152886138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O895)","v":165.2792555744773},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P895)","v":161.25813614620441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q895)","v":157.23701671793151},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R895)","v":153.21589728965861},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S895)","v":149.19477786138569},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T895)","v":147.18421814724923},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U895)","v":145.17365843311279},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V895)","v":143.16309871897633},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W895)","v":139.1419792907034},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X895)","v":135.12085986243051},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y895)","v":131.09974043415758},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z895)","v":127.07862100588467}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E896)","v":95.689749268756572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F896)","v":94.433789427176336},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G896)","v":92.058382976026138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H896)","v":89.601152563244909},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I896)","v":87.179408342730738},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J896)","v":91.733565364571774},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K896)","v":97.361554666201442},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L896)","v":107.08836634229542},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M896)","v":115.54757297994831},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N896)","v":121.48927637270721},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O896)","v":124.53076840214771},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P896)","v":130.90431791628959},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q896)","v":138.10713788115243},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R896)","v":156.52273806284865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S896)","v":172.18917837050913},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T896)","v":184.33332569813419},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U896)","v":182.0261732575936},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V896)","v":207.74168437044716},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W896)","v":231.99065637449525},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X896)","v":255.33525188780413},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y896)","v":281.1918919945889},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z896)","v":307.74519018804551}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E897)","v":26.923260040771783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F897)","v":26.054767781392048},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G897)","v":25.186275522012313},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H897)","v":24.317783262632577},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I897)","v":23.449291003252842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J897)","v":22.580798743873107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K897)","v":21.712306484493372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L897)","v":20.843814225113636},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M897)","v":19.975321965733901},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N897)","v":19.106829706354166},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O897)","v":18.672583576664298},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P897)","v":17.804091317284563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q897)","v":16.935599057904827},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R897)","v":16.067106798525092},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S897)","v":15.198614539145357},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T897)","v":14.764368409455489},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U897)","v":14.330122279765622},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V897)","v":13.895876150075754},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W897)","v":13.027383890696019},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X897)","v":12.158891631316283},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y897)","v":11.290399371936548},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z897)","v":10.421907112556813}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E898)","v":9.5200302446905187},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F898)","v":9.3113514437287783},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G898)","v":8.957783190188449},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H898)","v":8.5895956316129869},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I898)","v":8.2276967653380133},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J898)","v":7.9591196895982641},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K898)","v":8.3206840107564002},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L898)","v":8.5488068151387093},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M898)","v":8.3255115298403481},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N898)","v":8.6428570156284916},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O898)","v":8.6785012241219732},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P898)","v":8.4739459299284512},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q898)","v":8.4719695065430578},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R898)","v":9.2263838071576654},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S898)","v":10.176620333217251},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T898)","v":11.722731623068203},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U898)","v":11.442160579084526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V898)","v":14.113141647875677},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W898)","v":15.093825024733439},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X898)","v":16.03119079668754},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y898)","v":16.992426633321156},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z898)","v":18.472764060910151}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E899)","v":1.9119021289391214},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F899)","v":1.8413590159050819},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G899)","v":1.7583333782280444},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H899)","v":1.6753077405510066},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I899)","v":1.5922821028739689},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J899)","v":1.5092564651969311},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K899)","v":1.4262308275198934},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L899)","v":1.3432051898428559},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M899)","v":1.2724892030610091},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N899)","v":2.8466503672794934},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O899)","v":4.473129996015186},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P899)","v":4.485803628486571},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q899)","v":4.5470366109579556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R899)","v":4.3736443584293401},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S899)","v":4.1962551736507256},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T899)","v":4.1075552000114177},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U899)","v":4.0188552263721107},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V899)","v":3.9301552527328032},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W899)","v":7.9270360873993724},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X899)","v":15.883785634196814},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y899)","v":19.170338043747297},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z899)","v":23.28783990888908}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E900)","v":1.6640060983066303},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F900)","v":1.6472301427829581},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G900)","v":1.5701219848181274},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H900)","v":1.4930138268532966},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I900)","v":1.4159056688884657},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J900)","v":1.338797510923635},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K900)","v":1.261689352958804},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L900)","v":1.2240477944495234},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M900)","v":1.2604003143355611},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N900)","v":0.53521799589024466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O900)","v":0.64250934487857003},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P900)","v":1.7267637708412702},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q900)","v":2.4200917875539698},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R900)","v":6.6623689707166696},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S900)","v":17.680231642379372},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T900)","v":18.462189914926551},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U900)","v":18.219070065450833},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V900)","v":27.781078089890396},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W900)","v":27.719401071274195},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X900)","v":27.436399514427563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y900)","v":26.698565128830786},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z900)","v":25.960730743234002}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E901)","v":59.724365166094302},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F901)","v":63.935933558664836},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G901)","v":76.126589163179574},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H901)","v":87.017400261183752},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I901)","v":95.693539027444999},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J901)","v":103.94807268293479},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K901)","v":115.12494477690572},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L901)","v":123.71778058952688},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M901)","v":130.56848387739845},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N901)","v":138.59220029022538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O901)","v":143.91469628816526},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P901)","v":156.4705364469414},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q901)","v":166.34944559872017},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R901)","v":178.202608245699},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S901)","v":198.69841415856635},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T901)","v":210.66309767137108},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U901)","v":205.07638907675596},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V901)","v":233.79220768326533},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W901)","v":254.69989696163717},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X901)","v":276.01845796904581},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y901)","v":300.56676719673743},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z901)","v":324.62792739926044}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E902)","v":13.152746291034745},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F902)","v":10.273361992380018},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G902)","v":7.1311539261386852},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H902)","v":4.1593100450642337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I902)","v":1.0718808320990563},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J902)","v":0.91146013643291179},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K902)","v":0.75103944076676776},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L902)","v":0.59061874510062351},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M902)","v":0.4301980494344792},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N902)","v":0.269777353768335},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O902)","v":3.0741897477652009},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P902)","v":2.7497048746909627},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q902)","v":2.6394723413309},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R902)","v":2.9466410772386249},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S902)","v":4.9051211887079305},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T902)","v":5.1358058764643859},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U902)","v":4.6818559199922865},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V902)","v":5.4891152603009736},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W902)","v":5.9974682416155138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X902)","v":6.6382584913523068},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y902)","v":6.8974875872441466},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z902)","v":7.0707231053170094}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P903)","v":0.52670989000000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q903)","v":1.1875794284000001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R903)","v":4.1695039817200001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S903)","v":10.195927595720001},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T903)","v":11.173077536268949},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U903)","v":9.8140431528620553},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V903)","v":9.6723738297699171},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W903)","v":7.6398663081764964},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X903)","v":6.2142258295294059},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y903)","v":8.4653184646304069},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z903)","v":10.672433953827472}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E904)","v":3.1959001246033441},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F904)","v":3.1767869742251138},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G904)","v":2.7732182905912328},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H904)","v":2.2778990707981088},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I904)","v":2.3615578721754948},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J904)","v":1.631629594275571},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K904)","v":1.0973428805731991},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L904)","v":0.6857996062005185},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M904)","v":2.896072035743761},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N904)","v":3.997411059040898},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O904)","v":5.3471853888146086},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P904)","v":8.1332166245206956},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q904)","v":9.1836258045957493},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R904)","v":11.591649723595703},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S904)","v":12.745091181839253},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T904)","v":13.730196528991538},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U904)","v":11.560548476139841},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V904)","v":16.460889030188071},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W904)","v":18.347892151081652},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X904)","v":18.718749432031473},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y904)","v":19.513488540235556},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z904)","v":18.674774767206422}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E905)","v":1.0907799806002296E-4},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F905)","v":4.2341820865486306E-3},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G905)","v":1.713511455895649},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H905)","v":4.4310292657558241},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I905)","v":10.479038574294238},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J905)","v":8.1234897105627546},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K905)","v":5.7679626624308842},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L905)","v":3.4132649982366337},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M905)","v":1.4005930287116493},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z905)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!E906)","v":4.7102885656919868},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!F906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!G906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!H906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!I906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!J906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!K906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!L906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!M906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!N906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!O906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!P906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Q906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!R906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!S906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!T906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!U906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!V906)","v":7.5180815237082967},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!W906)","v":8.103103732175132},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!X906)","v":8.4846977636069099},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Y906)","v":8.4846977636069099},{"$f":"SUM(ICB_at_2000:Capex_from_Jul_2014!Z906)","v":8.4846977636069099}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":543.84921996529022},{"$f":"SUM(F893:F907)","v":543.21756993014912},548.92038582891007,556.838154932321,568.53769253077405,571.78490804359546,580.80723874384091,591.45328813741833,603.3922296966598,619.58566532788939,638.60088543431129,658.11241909828971,673.59136971559963,728.17542389888092,784.38534743165712,812.24538307571117,796.17144769585445,887.83591365823315,971.56341356839675,1058.2855301233708,1145.8066238393192,1235.4034227700479]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},{"$f":"H764-G908","v":0},{"$f":"I764-H908","v":0},{"$f":"J764-I908","v":0},{"$f":"K764-J908","v":0},{"$f":"L764-K908","v":0},{"$f":"M764-L908","v":0},{"$f":"N764-M908","v":0},{"$f":"O764-N908","v":0},{"$f":"P764-O908","v":0},{"$f":"Q764-P908","v":0},{"$f":"R764-Q908","v":0},{"$f":"S764-R908","v":0},{"$f":"T764-S908","v":0},{"$f":"U764-T908","v":0},{"$f":"V764-U908","v":0},{"$f":"W764-V908","v":0},{"$f":"X764-W908","v":0},{"$f":"Y764-X908","v":0},{"$f":"Z764-Y908","v":0}]

{"sheet":"ICB_at_Jun_2014","index":9,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"Capital base at 30 Jun 2014"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$357","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal",{"$f":"T25","v":"$, nominal"},{"$f":"U25","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E27)","v":229.05971113112551},{"$f":"E171","v":228.26095383772707},{"$f":"F171","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,244.06494681903411,242.65920830329446,{"$f":"V171","v":241.25346978755479},238.44199275607551,235.63051572459622,232.81903869311694]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E28)","v":0},{"$f":"E172","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,15.952850079331665,15.812124474316919,15.671398869302175,15.389947659272686,15.1084964492432,14.827045239213714]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E29)","v":272.00411437946639},273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,191.05351552837772,188.32417959225805,185.59484365613838,180.13617178389902,174.67749991165965,169.21882803942029]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E30)","v":147.77404958553313},146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,205.39064972855721,207.87401847694801,212.77838607374289,218.38955057097735,235.26653284751058,248.82681808525308,245.55885373374434,242.2908893822356,239.0229250307269,232.48699632770945,225.95106762469206,219.41513892167461]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E31)","v":42.709587215270517},41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E32)","v":14.931315459826404},14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,12.77929838420466,12.413417724230758,12.047537064256854,11.315775744309047,10.584014424361239,9.8522531044134336]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E33)","v":3.0307573458906956},2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.7736741323247189,4.6604468283537752,4.5472195243828315,4.3207649164409432,4.0943103084990558,3.8678557005571683]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E34)","v":2.6734342796461044},2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,17.495732918626469,17.259841166994885,17.023949415363301,16.552165912100136,16.080382408836968,15.6085989055738]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E35)","v":81.134109294042105},91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,220.67681893756364,214.54390450270449,208.41099006784538,196.14516119812711,183.87933232840879,171.61350345869056]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E36)","v":23.149820007331915},19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.1044240897606992,3.7903504408924493,3.476276792024199,2.8481294942876989,2.4337087581138013,2.0274217424429368]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.263606701493959,8.8764281853035207,7.4892496691130788,4.8557316666423205,2.4980070564010015,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E38)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,10.192894825165775,8.6038339177285188,7.0147730102912611,4.1546952045961332,1.9036949617107219,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E39)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E40)","v":6.8697426602079696},7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837147,971.59786530054862,1020.0491735738893,{"$f":"SUM(U27:U41)","v":1002.7604093615128},{"$f":"SUM(V27:V41)","v":984.4263030315517},{"$f":"SUM(W27:W41)","v":966.09219670159052},929.88286708075782,894.77213497652701,861.03172620257556]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E45)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F45)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J45)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K45)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L45)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M45)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N45)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O45)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P45)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q45)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R45)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S45)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y45)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z45)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E46)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F46)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J46)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K46)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L46)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M46)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N46)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O46)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P46)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q46)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R46)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S46)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y46)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z46)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E47)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F47)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G47)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H47)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I47)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y47)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z47)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E48)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F48)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G48)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I48)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J48)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K48)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L48)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M48)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N48)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O48)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P48)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q48)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R48)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S48)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y48)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z48)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y49)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z49)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E50)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F50)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G50)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I50)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J50)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K50)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L50)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M50)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N50)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O50)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P50)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q50)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R50)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S50)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y50)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z50)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E51)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F51)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M51)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N51)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O51)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P51)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q51)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R51)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S51)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y51)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z51)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F52)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L52)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M52)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N52)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O52)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P52)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q52)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R52)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S52)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y52)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z52)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E53)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F53)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G53)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H53)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I53)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J53)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K53)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L53)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M53)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N53)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O53)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P53)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q53)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R53)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S53)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y53)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z53)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E54)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F54)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G54)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H54)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I54)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P54)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q54)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R54)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S54)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y54)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z54)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P55)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q55)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R55)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S55)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y55)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z55)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E56)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F56)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G56)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H56)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I56)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J56)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K56)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M56)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N56)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O56)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P56)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q56)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R56)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S56)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y56)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z56)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E57)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F57)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G57)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H57)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I57)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y57)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z57)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E58)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F58)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y58)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z58)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E63)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F63)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G63)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H63)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I63)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J63)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K63)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L63)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M63)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N63)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O63)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P63)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q63)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R63)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S63)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T63)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U63)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V63)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W63)","v":2.8114770314792796},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X63)","v":2.8114770314792792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y63)","v":2.8114770314792792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z63)","v":2.8114770314792792}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O64)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P64)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q64)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R64)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S64)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T64)","v":-0.32402372044812078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U64)","v":0.14072560501474393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V64)","v":0.14072560501474393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W64)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X64)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y64)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z64)","v":0.28145121002948786}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E65)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F65)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G65)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H65)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I65)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J65)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K65)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L65)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M65)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N65)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O65)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P65)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S65)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T65)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U65)","v":2.7293359361196816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V65)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y65)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z65)","v":5.4586718722393641}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E66)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F66)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G66)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H66)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I66)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J66)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K66)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L66)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M66)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N66)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O66)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P66)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q66)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R66)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S66)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T66)","v":3.2679643515087169},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U66)","v":3.2679643515087164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V66)","v":3.2679643515087164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W66)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X66)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y66)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z66)","v":6.5359287030174338}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E67)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F67)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G67)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H67)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I67)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N67)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O67)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S67)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T67)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U67)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V67)","v":0.65211469864679583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W67)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X67)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y67)","v":1.3042293972935914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z67)","v":1.3042293972935914}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E68)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F68)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G68)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H68)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I68)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J68)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K68)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L68)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M68)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N68)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O68)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P68)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q68)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R68)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S68)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T68)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U68)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V68)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W68)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X68)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y68)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z68)","v":0.7317613199478068}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E69)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F69)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G69)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H69)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I69)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J69)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K69)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L69)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M69)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N69)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O69)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P69)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S69)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T69)","v":0.11322730397094374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U69)","v":0.11322730397094376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V69)","v":0.11322730397094377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W69)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X69)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y69)","v":0.22645460794188749},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z69)","v":0.22645460794188749}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E70)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F70)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G70)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H70)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I70)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J70)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K70)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L70)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M70)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N70)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O70)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P70)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q70)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R70)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S70)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T70)","v":0.21847393732908596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U70)","v":0.23589175163158371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V70)","v":0.23589175163158368},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W70)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X70)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y70)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z70)","v":0.47178350326316743}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E71)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F71)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G71)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H71)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I71)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J71)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K71)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L71)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M71)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N71)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O71)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P71)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q71)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R71)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S71)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T71)","v":6.1329144348591669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U71)","v":6.1329144348591313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V71)","v":6.1329144348591313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W71)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X71)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y71)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z71)","v":12.265828869718263}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E72)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F72)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G72)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H72)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I72)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K72)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O72)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P72)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S72)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T72)","v":0.31407364886825079},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U72)","v":0.31407364886825012},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V72)","v":0.31407364886825012},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W72)","v":0.62814729773650035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X72)","v":0.41442073617389769},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y72)","v":0.40628701567086445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z72)","v":0.40628701567086445}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S73)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T73)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U73)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V73)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W73)","v":2.6335180024707583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X73)","v":2.357724610241319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y73)","v":1.8046960901810014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z73)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I74)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J74)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K74)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L74)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M74)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N74)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O74)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P74)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q74)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R74)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S74)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T74)","v":1.0258859296180038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U74)","v":1.5890609074372568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V74)","v":1.5890609074372568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W74)","v":2.8600778056951284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X74)","v":2.2510002428854108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y74)","v":1.4418391531691306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z74)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M75)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N75)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O75)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T75)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y75)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z75)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y76)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z76)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":26.251996536098872},27.689704644817912,28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,17.28876421237651,18.334106329961092,18.334106329961092,36.209329620832676,35.110732104230912,33.740408773951287,31.649040305362742]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y81)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z81)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y82)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z82)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y83)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z83)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y84)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z84)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y85)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z85)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y86)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z86)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y87)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z87)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y88)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z88)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y89)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z89)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y90)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z90)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y91)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z91)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y92)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z92)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y93)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z93)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y94)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z94)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y99)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z99)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z100)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z101)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z102)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z103)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z104)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z105)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N106)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z106)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z107)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z108)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z109)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z110)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z111)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N112)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z112)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N117)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S117)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z117)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S118)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z118)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N119)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z119)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N120)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z120)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z121)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N122)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z122)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N123)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z123)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N124)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z124)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z125)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N126)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z126)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z127)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N128)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z128)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N129)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z129)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z130)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z135)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z136)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z137)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z138)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z139)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z140)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z141)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z142)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z143)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z144)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z145)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z146)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z147)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z148)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z153)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z154)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z155)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z156)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z157)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S158)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z158)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z159)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z160)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z161)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z162)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z163)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z164)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z165)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z166)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E171)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F171)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G171)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H171)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I171)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J171)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K171)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L171)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M171)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N171)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O171)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P171)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q171)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R171)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S171)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T171)","v":244.06494681903411},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U171)","v":242.65920830329446},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V171)","v":241.25346978755479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W171)","v":238.44199275607551},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X171)","v":235.63051572459622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y171)","v":232.81903869311694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z171)","v":230.00756166163765}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E172)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I172)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J172)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K172)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L172)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M172)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N172)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O172)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P172)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q172)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R172)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S172)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T172)","v":15.952850079331665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U172)","v":15.812124474316919},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V172)","v":15.671398869302175},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W172)","v":15.389947659272686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X172)","v":15.1084964492432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y172)","v":14.827045239213714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z172)","v":14.545594029184226}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E173)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F173)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G173)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H173)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I173)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J173)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K173)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L173)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M173)","v":257.71599216236666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N173)","v":218.34687488957454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O173)","v":215.61753895345487},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P173)","v":210.1588670812155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q173)","v":204.70019520897614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R173)","v":199.24152333673678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S173)","v":193.78285146449741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T173)","v":191.05351552837772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U173)","v":188.32417959225805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V173)","v":185.59484365613838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W173)","v":180.13617178389902},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X173)","v":174.67749991165965},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y173)","v":169.21882803942029},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z173)","v":163.76015616718092}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E174)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F174)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G174)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H174)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I174)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J174)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K174)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L174)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M174)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N174)","v":205.39064972855721},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O174)","v":207.87401847694801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P174)","v":212.77838607374289},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q174)","v":218.38955057097735},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R174)","v":235.26653284751058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S174)","v":248.82681808525308},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T174)","v":245.55885373374434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U174)","v":242.2908893822356},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V174)","v":239.0229250307269},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W174)","v":232.48699632770945},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X174)","v":225.95106762469206},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y174)","v":219.41513892167461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z174)","v":212.87921021865719}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E175)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F175)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G175)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H175)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I175)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J175)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K175)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L175)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M175)","v":29.997276137752593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N175)","v":28.693046740459003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O175)","v":28.040932041812209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P175)","v":26.736702644518619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q175)","v":25.43247324722503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R175)","v":24.12824384993144},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S175)","v":22.824014452637851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T175)","v":22.171899753991056},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U175)","v":21.519785055344261},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V175)","v":20.867670356697467},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W175)","v":19.563440959403874},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X175)","v":18.259211562110281},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y175)","v":16.954982164816688},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z175)","v":15.650752767523096}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E176)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F176)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G176)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H176)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I176)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J176)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K176)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L176)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M176)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N176)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O176)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P176)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q176)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R176)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S176)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T176)","v":12.77929838420466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U176)","v":12.413417724230758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V176)","v":12.047537064256854},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W176)","v":11.315775744309047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X176)","v":10.584014424361239},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y176)","v":9.8522531044134336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z176)","v":9.1204917844656261}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E177)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F177)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G177)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H177)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I177)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J177)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K177)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L177)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M177)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N177)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O177)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P177)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q177)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R177)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S177)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T177)","v":4.7736741323247189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U177)","v":4.6604468283537752},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V177)","v":4.5472195243828315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W177)","v":4.3207649164409432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X177)","v":4.0943103084990558},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y177)","v":3.8678557005571683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z177)","v":3.6414010926152804}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E178)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F178)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G178)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H178)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I178)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J178)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K178)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L178)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M178)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N178)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O178)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P178)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q178)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R178)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S178)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T178)","v":17.495732918626469},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U178)","v":17.259841166994885},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V178)","v":17.023949415363301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W178)","v":16.552165912100136},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X178)","v":16.080382408836968},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y178)","v":15.6085989055738},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z178)","v":15.136815402310631}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E179)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F179)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G179)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H179)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I179)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J179)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K179)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L179)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M179)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N179)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O179)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P179)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q179)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R179)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S179)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T179)","v":220.67681893756364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U179)","v":214.54390450270449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V179)","v":208.41099006784538},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W179)","v":196.14516119812711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X179)","v":183.87933232840879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y179)","v":171.61350345869056},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z179)","v":159.3476745889723}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E180)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F180)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G180)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H180)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I180)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J180)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M180)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N180)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O180)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P180)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q180)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R180)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S180)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T180)","v":4.1044240897606992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U180)","v":3.7903504408924493},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V180)","v":3.476276792024199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W180)","v":2.8481294942876989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X180)","v":2.4337087581138013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y180)","v":2.0274217424429368},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z180)","v":1.6211347267720724}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P181)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q181)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R181)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S181)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T181)","v":10.263606701493959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U181)","v":8.8764281853035207},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V181)","v":7.4892496691130788},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W181)","v":4.8557316666423205},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X181)","v":2.4980070564010015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y181)","v":0.6933109662200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z181)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E182)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F182)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G182)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H182)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I182)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J182)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K182)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L182)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M182)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N182)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O182)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P182)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q182)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R182)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S182)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T182)","v":10.192894825165775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U182)","v":8.6038339177285188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V182)","v":7.0147730102912611},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W182)","v":4.1546952045961332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X182)","v":1.9036949617107219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y182)","v":0.46185580854159125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z182)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E183)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F183)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G183)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H183)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I183)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J183)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K183)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L183)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M183)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N183)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S183)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z183)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E184)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M184)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y184)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z184)","v":3.6718934578938809}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":833.56563559924984},830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837147,971.59786530054862,1020.0491735738893,1002.7604093615128,{"$f":"SUM(U171:U185)","v":984.4263030315517},966.09219670159052,929.88286708075782,894.77213497652701,861.03172620257556,829.38268589721281]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,{"$f":"O42-N186","v":0},0,0,0,0,0,{"$f":"U42-T186","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"G190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,null,{"$f":"F191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"V191","v":0.96363863087764845},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E193)","v":229.05971113112551},{"$f":"E337","v":228.26095383772707},{"$f":"F337","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,244.06494681903411,242.65920830329446,{"$f":"V337","v":241.25346978755479},238.44199275607551,235.63051572459622,232.81903869311694]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E194)","v":0},{"$f":"E338","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,15.952850079331665,15.812124474316919,15.671398869302175,15.389947659272686,15.1084964492432,14.827045239213714]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E195)","v":272.00411437946639},273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,252.28652847665992,249.55719254054026,244.09852066830089,238.63984879606153,233.18117692382216,227.7225050515828,224.9931691154631,222.26383317934344,219.53449724322377,214.0758253709844,208.61715349874504,203.15848162650568]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E196)","v":147.77404958553313},146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,171.45099614147182,173.93436488986262,178.83873248665751,184.44989698389196,201.32687926042522,214.88716449816769,211.61920014665898,208.35123579515027,205.08327144364154,198.54734274062412,192.01141403760667,185.47548533458922]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E197)","v":42.709587215270517},41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E198)","v":14.931315459826404},14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,12.77929838420466,12.413417724230758,12.047537064256854,11.315775744309047,10.584014424361239,9.8522531044134336]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E199)","v":3.0307573458906956},2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.7736741323247189,4.6604468283537752,4.5472195243828315,4.3207649164409432,4.0943103084990558,3.8678557005571683]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E200)","v":2.6734342796461044},2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,17.495732918626469,17.259841166994885,17.023949415363301,16.552165912100136,16.080382408836968,15.6085989055738]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E201)","v":81.134109294042105},91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,220.67681893756364,214.54390450270449,208.41099006784538,196.14516119812711,183.87933232840879,171.61350345869056]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E202)","v":23.149820007331915},19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.1044240897606992,3.7903504408924493,3.476276792024199,2.8481294942876989,2.4337087581138013,2.0274217424429368]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.263606701493959,8.8764281853035207,7.4892496691130788,4.8557316666423205,2.4980070564010015,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E204)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,10.192894825165775,8.6038339177285188,7.0147730102912611,4.1546952045961332,1.9036949617107219,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E205)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E206)","v":6.8697426602079696},7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,{"$f":"SUM(K193:K207)","v":856.12195648304862},859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,{"$f":"SUM(U193:U207)","v":1002.7604093615129},{"$f":"SUM(V193:V207)","v":984.4263030315517},{"$f":"SUM(W193:W207)","v":966.09219670159052},{"$f":"SUM(X193:X207)","v":929.88286708075782},894.77213497652679,861.03172620257556]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E211)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F211)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J211)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K211)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L211)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M211)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N211)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O211)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P211)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q211)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R211)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S211)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z211)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E212)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F212)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J212)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K212)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L212)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M212)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N212)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O212)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P212)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q212)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R212)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S212)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z212)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E213)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F213)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G213)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H213)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I213)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z213)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E214)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F214)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G214)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I214)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J214)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K214)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L214)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M214)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N214)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O214)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P214)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q214)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R214)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S214)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z214)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z215)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E216)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F216)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G216)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I216)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J216)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K216)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L216)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M216)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N216)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O216)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P216)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q216)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R216)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S216)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z216)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E217)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F217)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M217)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N217)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O217)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P217)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q217)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R217)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S217)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z217)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F218)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L218)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M218)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N218)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O218)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P218)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q218)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R218)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S218)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z218)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E219)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F219)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G219)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H219)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I219)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J219)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K219)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L219)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M219)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N219)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O219)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P219)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q219)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R219)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S219)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z219)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E220)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F220)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G220)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H220)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I220)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P220)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q220)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R220)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S220)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z220)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P221)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q221)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R221)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S221)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y221)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z221)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E222)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F222)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G222)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H222)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I222)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J222)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K222)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M222)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N222)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O222)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P222)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q222)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R222)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S222)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y222)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z222)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E223)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F223)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G223)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H223)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I223)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y223)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z223)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E224)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F224)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y224)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z224)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.480990777007939},{"$f":"SUM(F211:F225)","v":25.027157694830134},33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E229)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F229)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G229)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H229)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I229)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J229)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K229)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L229)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M229)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N229)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O229)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P229)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q229)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R229)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S229)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T229)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U229)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V229)","v":1.4057385157396398},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W229)","v":2.8114770314792796},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X229)","v":2.8114770314792792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y229)","v":2.8114770314792792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z229)","v":2.8114770314792792}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P230)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q230)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R230)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S230)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T230)","v":-0.32402372044812078},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U230)","v":0.14072560501474393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V230)","v":0.14072560501474393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W230)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X230)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y230)","v":0.28145121002948786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z230)","v":0.28145121002948786}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E231)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F231)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G231)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H231)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I231)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J231)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K231)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L231)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M231)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N231)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O231)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P231)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S231)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T231)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U231)","v":2.7293359361196816},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V231)","v":2.7293359361196821},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y231)","v":5.4586718722393641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z231)","v":5.4586718722393641}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E232)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F232)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G232)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H232)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I232)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J232)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K232)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L232)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M232)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N232)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O232)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P232)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q232)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R232)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S232)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T232)","v":3.2679643515087169},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U232)","v":3.2679643515087164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V232)","v":3.2679643515087164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W232)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X232)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y232)","v":6.5359287030174338},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z232)","v":6.5359287030174338}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E233)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F233)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G233)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H233)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I233)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N233)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O233)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S233)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T233)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U233)","v":0.65211469864679572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V233)","v":0.65211469864679583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W233)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X233)","v":1.3042293972935917},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y233)","v":1.3042293972935914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z233)","v":1.3042293972935914}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E234)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F234)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G234)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H234)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I234)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J234)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K234)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L234)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M234)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N234)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O234)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P234)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q234)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R234)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S234)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T234)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U234)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V234)","v":0.3658806599739034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W234)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X234)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y234)","v":0.7317613199478068},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z234)","v":0.7317613199478068}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E235)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F235)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G235)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H235)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I235)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J235)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K235)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L235)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M235)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N235)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O235)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P235)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S235)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T235)","v":0.11322730397094374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U235)","v":0.11322730397094376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V235)","v":0.11322730397094377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W235)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X235)","v":0.22645460794188751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y235)","v":0.22645460794188749},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z235)","v":0.22645460794188749}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E236)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F236)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G236)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H236)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I236)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J236)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K236)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L236)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M236)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N236)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O236)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P236)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q236)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R236)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S236)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T236)","v":0.21847393732908596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U236)","v":0.23589175163158371},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V236)","v":0.23589175163158368},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W236)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X236)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y236)","v":0.47178350326316743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z236)","v":0.47178350326316743}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E237)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F237)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G237)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H237)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I237)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J237)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K237)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L237)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M237)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N237)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O237)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P237)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q237)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R237)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S237)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T237)","v":6.1329144348591669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U237)","v":6.1329144348591313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V237)","v":6.1329144348591313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W237)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X237)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y237)","v":12.265828869718263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z237)","v":12.265828869718263}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E238)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F238)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G238)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H238)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I238)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K238)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P238)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S238)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T238)","v":0.31407364886825079},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U238)","v":0.31407364886825012},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V238)","v":0.31407364886825012},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W238)","v":0.62814729773650035},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X238)","v":0.41442073617389769},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y238)","v":0.40628701567086445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z238)","v":0.40628701567086445}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S239)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T239)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U239)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V239)","v":1.3871785161904406},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W239)","v":2.6335180024707583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X239)","v":2.357724610241319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y239)","v":1.8046960901810014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z239)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I240)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J240)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K240)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L240)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M240)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N240)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O240)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P240)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q240)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R240)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S240)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T240)","v":1.0258859296180038},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U240)","v":1.5890609074372568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V240)","v":1.5890609074372568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W240)","v":2.8600778056951284},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X240)","v":2.2510002428854108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y240)","v":1.4418391531691306},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z240)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M241)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N241)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O241)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T241)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y241)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z241)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y242)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z242)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":26.251996536098872},{"$f":"SUM(F229:F243)","v":27.689704644817912},28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,{"$f":"SUM(T229:T243)","v":17.28876421237651},{"$f":"SUM(U229:U243)","v":18.334106329961092},{"$f":"SUM(V229:V243)","v":18.334106329961092},{"$f":"SUM(W229:W243)","v":36.209329620832676},{"$f":"SUM(X229:X243)","v":35.110732104230912},{"$f":"SUM(Y229:Y243)","v":33.740408773951287},31.649040305362742]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y247)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z247)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y248)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z248)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y249)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z249)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y250)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z250)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y251)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z251)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y252)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z252)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y253)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z253)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y254)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z254)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y255)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z255)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y256)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z256)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y257)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z257)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y258)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z258)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y259)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z259)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y260)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z260)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y265)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z265)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y266)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z266)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y267)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z267)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y268)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z268)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y269)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z269)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y270)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z270)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y271)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z271)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N272)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y272)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z272)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y273)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z273)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y274)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z274)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y275)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z275)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y276)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z276)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y277)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z277)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N278)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y278)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z278)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N283)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S283)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y283)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z283)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S284)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y284)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z284)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N285)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y285)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z285)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N286)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y286)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z286)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y287)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z287)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N288)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y288)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z288)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N289)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y289)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z289)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N290)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y290)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z290)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y291)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z291)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N292)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y292)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z292)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y293)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z293)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N294)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y294)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z294)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N295)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y295)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z295)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y296)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z296)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y301)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z301)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y302)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z302)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y303)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z303)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y304)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z304)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y305)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z305)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y306)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z306)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y307)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z307)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y308)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z308)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y309)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z309)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y310)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z310)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y311)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z311)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y312)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z312)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y313)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z313)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y314)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z314)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y319)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z319)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y320)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z320)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y321)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z321)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y322)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z322)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y323)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z323)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S324)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y324)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z324)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y325)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z325)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y326)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z326)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y327)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z327)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y328)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z328)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y329)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z329)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y330)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z330)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y331)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z331)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y332)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z332)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E337)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F337)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G337)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H337)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I337)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J337)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K337)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L337)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M337)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N337)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O337)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P337)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q337)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R337)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S337)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T337)","v":244.06494681903411},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U337)","v":242.65920830329446},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V337)","v":241.25346978755479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W337)","v":238.44199275607551},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X337)","v":235.63051572459622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y337)","v":232.81903869311694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z337)","v":230.00756166163765}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E338)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I338)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J338)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K338)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L338)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M338)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N338)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O338)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P338)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q338)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R338)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S338)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T338)","v":15.952850079331665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U338)","v":15.812124474316919},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V338)","v":15.671398869302175},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W338)","v":15.389947659272686},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X338)","v":15.1084964492432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y338)","v":14.827045239213714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z338)","v":14.545594029184226}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E339)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F339)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G339)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H339)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I339)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J339)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K339)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L339)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M339)","v":257.71599216236666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N339)","v":252.28652847665992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O339)","v":249.55719254054026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P339)","v":244.09852066830089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q339)","v":238.63984879606153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R339)","v":233.18117692382216},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S339)","v":227.7225050515828},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T339)","v":224.9931691154631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U339)","v":222.26383317934344},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V339)","v":219.53449724322377},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W339)","v":214.0758253709844},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X339)","v":208.61715349874504},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y339)","v":203.15848162650568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z339)","v":197.69980975426631}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E340)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F340)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G340)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H340)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I340)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J340)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K340)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L340)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M340)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N340)","v":171.45099614147182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O340)","v":173.93436488986262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P340)","v":178.83873248665751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q340)","v":184.44989698389196},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R340)","v":201.32687926042522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S340)","v":214.88716449816769},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T340)","v":211.61920014665898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U340)","v":208.35123579515027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V340)","v":205.08327144364154},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W340)","v":198.54734274062412},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X340)","v":192.01141403760667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y340)","v":185.47548533458922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z340)","v":178.9395566315718}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E341)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F341)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G341)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H341)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I341)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J341)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K341)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L341)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M341)","v":29.997276137752593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N341)","v":28.693046740459003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O341)","v":28.040932041812209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P341)","v":26.736702644518619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q341)","v":25.43247324722503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R341)","v":24.12824384993144},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S341)","v":22.824014452637851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T341)","v":22.171899753991056},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U341)","v":21.519785055344261},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V341)","v":20.867670356697467},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W341)","v":19.563440959403874},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X341)","v":18.259211562110281},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y341)","v":16.954982164816688},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z341)","v":15.650752767523096}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E342)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F342)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G342)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H342)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I342)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J342)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K342)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L342)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M342)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N342)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O342)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P342)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q342)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R342)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S342)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T342)","v":12.77929838420466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U342)","v":12.413417724230758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V342)","v":12.047537064256854},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W342)","v":11.315775744309047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X342)","v":10.584014424361239},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y342)","v":9.8522531044134336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z342)","v":9.1204917844656261}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E343)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F343)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G343)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H343)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I343)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J343)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K343)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L343)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M343)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N343)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O343)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P343)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q343)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R343)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S343)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T343)","v":4.7736741323247189},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U343)","v":4.6604468283537752},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V343)","v":4.5472195243828315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W343)","v":4.3207649164409432},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X343)","v":4.0943103084990558},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y343)","v":3.8678557005571683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z343)","v":3.6414010926152804}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E344)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F344)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G344)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H344)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I344)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J344)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K344)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L344)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M344)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N344)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O344)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P344)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q344)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R344)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S344)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T344)","v":17.495732918626469},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U344)","v":17.259841166994885},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V344)","v":17.023949415363301},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W344)","v":16.552165912100136},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X344)","v":16.080382408836968},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y344)","v":15.6085989055738},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z344)","v":15.136815402310631}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E345)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F345)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G345)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H345)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I345)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J345)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K345)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L345)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M345)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N345)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O345)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P345)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q345)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R345)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S345)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T345)","v":220.67681893756364},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U345)","v":214.54390450270449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V345)","v":208.41099006784538},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W345)","v":196.14516119812711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X345)","v":183.87933232840879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y345)","v":171.61350345869056},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z345)","v":159.3476745889723}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E346)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F346)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G346)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H346)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I346)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J346)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M346)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N346)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O346)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P346)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q346)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R346)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S346)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T346)","v":4.1044240897606992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U346)","v":3.7903504408924493},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V346)","v":3.476276792024199},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W346)","v":2.8481294942876989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X346)","v":2.4337087581138013},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y346)","v":2.0274217424429368},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z346)","v":1.6211347267720724}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O347)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P347)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q347)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R347)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S347)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T347)","v":10.263606701493959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U347)","v":8.8764281853035207},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V347)","v":7.4892496691130788},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W347)","v":4.8557316666423205},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X347)","v":2.4980070564010015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y347)","v":0.6933109662200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z347)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E348)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F348)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G348)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H348)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I348)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J348)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K348)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L348)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M348)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N348)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O348)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P348)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q348)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R348)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S348)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T348)","v":10.192894825165775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U348)","v":8.6038339177285188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V348)","v":7.0147730102912611},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W348)","v":4.1546952045961332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X348)","v":1.9036949617107219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y348)","v":0.46185580854159125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z348)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E349)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F349)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G349)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H349)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I349)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J349)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K349)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L349)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M349)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N349)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S349)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y349)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z349)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E350)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M350)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y350)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z350)","v":3.6718934578938809}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":833.56563559924984},{"$f":"SUM(F337:F351)","v":830.90308864926203},836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1002.7604093615129,984.4263030315517,966.09219670159052,929.88286708075782,894.77213497652679,861.03172620257556,829.38268589721281]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014",{"$f":"E356","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T356","v":"CCA"},{"$f":"U356","v":"CCA"},"CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T363)","v":3.0494422056159829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U363)","v":3.0696447246951264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V363)","v":3.0696447246951264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W363)","v":6.2579662893568857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X363)","v":6.3396528783176347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y363)","v":6.421512567795574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z363)","v":6.5035029586984612}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T364)","v":0.19415435557213384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U364)","v":0.20064160268857434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V364)","v":0.20064160268857434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W364)","v":0.40650604026950515},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X364)","v":0.40918436361864663},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y364)","v":0.41174253686007678},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z364)","v":0.41417287853631674}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T365)","v":2.8289594626170298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U365)","v":2.8297758595371452},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V365)","v":2.8297758595371452},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W365)","v":5.6945782010147985},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X365)","v":5.6917860981313835},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y365)","v":5.6852952787281641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z365)","v":5.6749225520434514}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T366)","v":2.6695081246551942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U366)","v":2.6615692660529708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V366)","v":2.6615692660529708},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W366)","v":5.3197174463087293},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X366)","v":5.278907498638219},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y366)","v":5.2327322301802388},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z366)","v":5.1809488811127125}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T367)","v":0.28353900132124382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U367)","v":0.27885960685199046},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V367)","v":0.27885960685199046},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W367)","v":0.54129036095259264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X367)","v":0.5201406580513136},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y367)","v":0.49759516352937522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z367)","v":0.47359730637005787}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T368)","v":0.16330041089439332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U368)","v":0.16072732435217318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V368)","v":0.16072732435217318},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W368)","v":0.31250337500376052},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X368)","v":0.30085702194856034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y368)","v":0.28843303663122288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z368)","v":0.27519981640930058}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T369)","v":6.0709177856417038E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U369)","v":6.0039279743720114E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V369)","v":6.0039279743720114E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W369)","v":0.11795139383593654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X369)","v":0.11487831618839614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y369)","v":0.11157786503733123},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z369)","v":0.10804059238109535}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T370)","v":0.22006069666482719},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U370)","v":0.22004669231816221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V370)","v":0.22004669231816221},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W370)","v":0.44158968578690255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X370)","v":0.44008379943170056},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y370)","v":0.43822662520512168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z370)","v":0.43600153989256907}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T371)","v":2.8176202492249072},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U371)","v":2.7754884179105921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V371)","v":2.7754884179105921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W371)","v":5.4060141860093367},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X371)","v":5.2149926182032598},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y371)","v":5.011041213140623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z371)","v":4.7936328674384772}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T372)","v":5.4890275273473399E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U372)","v":5.1622012580066858E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V372)","v":5.1622012580066858E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W372)","v":9.017018172263333E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X372)","v":7.5720794476413625E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y372)","v":6.6318065807929552E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z372)","v":5.6625116186418085E-2}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T373)","v":0.1447358006228722},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U373)","v":0.12908705890873728},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V373)","v":0.12908705890873728},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W373)","v":0.19425602377903436},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X373)","v":0.12908212810793715},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y373)","v":6.8045349951500078E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z373)","v":1.9326641702047242E-2}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T374)","v":0.13936907978454896},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U374)","v":0.12819770408342082},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V374)","v":0.12819770408342082},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W374)","v":0.18194679298855354},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X374)","v":0.11044050670987011},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y374)","v":5.1846643846434712E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z374)","v":1.286051383457161E-2}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T375)","v":1.8083901538446706E-17},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y375)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z375)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T376)","v":4.5615332314553156E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U376)","v":4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V376)","v":4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W376)","v":9.5246819961850165E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X376)","v":9.762799046089643E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y376)","v":0.10006869022241882},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z376)","v":0.10257040747797927}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":12.671904172417577},{"$f":"SUM(U363:U376)","v":12.611881553855472},12.611881553855472,25.059736796990524,24.723354672284238,24.384435266936013,24.051402072083459]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T381)","v":1.4232017755749649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U381)","v":1.4587818199643385},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V381)","v":1.4587818199643385},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W381)","v":2.9905027309268934},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X381)","v":3.0652652992000649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y381)","v":3.1418969316800665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z381)","v":3.2204443549720678}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T382)","v":-0.3280490141706997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U382)","v":0.14603566161163123},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V382)","v":0.14603566161163123},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W382)","v":0.29937310630384395},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X382)","v":0.30685743396144005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y382)","v":0.31452886981047601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z382)","v":0.32239209155573795}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T383)","v":2.7632420303873415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U383)","v":2.8323230811470235},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V383)","v":2.8323230811470239},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W383)","v":5.8062623163513996},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X383)","v":5.9514188742601837},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y383)","v":6.1002043461166879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z383)","v":6.2527094547696045}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T384)","v":3.3085617385504662},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U384)","v":3.3912757820142265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V384)","v":3.3912757820142261},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W384)","v":6.9521153531291642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X384)","v":7.1259182369573928},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y384)","v":7.3040661928813266},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z384)","v":7.4866678477033588}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T385)","v":0.66021581297025989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U385)","v":0.6767212082945161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V385)","v":0.67672120829451632},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W385)","v":1.3872784770037583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X385)","v":1.4219604389288523},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y385)","v":1.4575094499020731},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z385)","v":1.4939471861496247}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T386)","v":0.37042593561535697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U386)","v":0.37968658400574073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V386)","v":0.37968658400574073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W386)","v":0.77835749721176861},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X386)","v":0.79781643464206264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y386)","v":0.81776184550811426},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z386)","v":0.83820589164581694}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T387)","v":0.11463390826296425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U387)","v":0.11749975596953832},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V387)","v":0.11749975596953835},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W387)","v":0.24087449973755359},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X387)","v":0.24689636223099243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y387)","v":0.25306877128676714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z387)","v":0.25939549056893629}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T388)","v":0.22118800334641842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U388)","v":0.24479275121706323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V388)","v":0.2447927512170632},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W388)","v":0.50182513999497957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X388)","v":0.51437076849485419},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y388)","v":0.52723003770722532},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z388)","v":0.54041078864990588}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T389)","v":6.2091026285556374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U389)","v":6.3643301942694901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V389)","v":6.3643301942694901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W389)","v":13.046876898252455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X389)","v":13.373048820708766},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y389)","v":13.707375041226481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z389)","v":14.050059417257144}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T390)","v":0.31797533447777471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U390)","v":0.32592471783971827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V390)","v":0.32592471783971827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W390)","v":0.66814567157142246},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X390)","v":0.45182994121577841},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y390)","v":0.45403605066838976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z390)","v":0.46538695193509949}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T391)","v":1.4044112081847042},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U391)","v":1.439521488389321},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V391)","v":1.439521488389321},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W391)","v":2.8012118506229324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X391)","v":2.5705532543654286},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y391)","v":2.0167936799296204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z391)","v":0.79416241441910029}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T392)","v":1.0386303428568324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U392)","v":1.6490215901680849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V392)","v":1.6490215901680849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W392)","v":3.0421982441359003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X392)","v":2.4541950212472945},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y392)","v":1.6112918443209643},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z392)","v":0.52903897658599452}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T393)","v":1.473782158745586E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y393)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z393)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y394)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z394)","v":0}]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":17.503539704612024},{"$f":"SUM(U381:U394)","v":19.025914634890693},19.025914634890693,38.515021785242077,38.280130886213108,37.705763061038198,36.252820866212396]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y399)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z399)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y400)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z400)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y401)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z401)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y402)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z402)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y403)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z403)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y404)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z404)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y405)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z405)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y406)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z406)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y407)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z407)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y408)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z408)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y409)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z409)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y410)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z410)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y411)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z411)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y412)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z412)","v":0}]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E417)","v":229.05971113112551},{"$f":"E561","v":228.26095383772707},{"$f":"F561","v":227.95351578182067},225.65522878150833,223.32393173365389,220.96533455734811,219.21388667252242,218.38045534413868,217.59257409272053,218.32787031640524,225.616029299899,232.79604689504046,233.33449340085679,234.21725117781324,246.53966057545597,245.47068533477375,247.09692576481476,248.70778866954555,{"$f":"V561","v":250.31865157427632},253.58611513270631,256.86050271182387,260.14011834793939]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E418)","v":0},{"$f":"E562","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.151029728626376,16.205635669703319,16.260241610780263,16.367374544745921,16.469701474403131,16.566915141452732]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E419)","v":272.00411437946639},273.80341197729393,273.26694931659864,273.37515386797389,276.75962784629138,282.84847389534127,276.736084811605,270.50291630943588,264.15698731849744,257.71599216236666,252.28652847665992,249.55719254054026,244.09852066830089,238.63984879606153,233.18117692382216,227.7225050515828,227.78822248381249,227.78567526220263,227.78312804059277,227.67144392525614,227.41181114912737,226.99690208173885]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E420)","v":147.77404958553313},146.84080752561374,144.75821908071373,141.12472577409011,137.38103461050176,133.68341290762743,138.79661909236509,145.04348896055967,156.01204197137866,165.19494880352394,171.45099614147182,173.93436488986262,178.83873248665751,184.44989698389196,201.32687926042522,214.88716449816769,214.24811088427242,213.51840436831117,212.78869785234991,211.15629994552947,209.30928920721027,207.23795524450924]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E421)","v":42.709587215270517},41.332532094867972,39.89593641396543,38.398292894246588,36.83834810163021,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E422)","v":14.931315459826404},14.6222965584387,14.284600695998055,13.73684450764614,13.160027215694043,12.586712440603447,12.136718741751734,12.455290062268658,12.609175213608689,12.233912706145677,12.505934907674559,12.461399516658428,12.046239564980779,11.840943278114915,12.410379893404215,13.145179044178564,12.938053519457601,12.719094259804033,12.500135000150465,12.034280877942457,11.537321465248954,11.007992656372064]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E423)","v":3.0307573458906956},2.9231924974173551,2.7894256600784604,2.6385219911000637,2.4876183185091825,2.3367146423939262,2.2137296612152983,2.0904966151403959,1.9670200725756564,1.8574502901454024,3.6005781845901179,5.3860745584121208,5.3518554246606724,5.3594778095373208,5.1252020071056972,4.8869014362956626,4.8329767058891147,4.7755162296632969,4.7180557534374783,4.5951326475358618,4.463114601493265,4.3216236952438294]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E424)","v":2.6734342796461044},2.5537944915524378,2.5130731965371256,2.3856334619857544,2.2543222673379684,2.1191584977649702,2.0012526295508226,1.8829270034163454,1.8111868997817264,1.8234816071897053,0.75263392715651989,0.86579777454171425,1.9957688657909027,2.6699014712027536,6.819623595340536,17.71420685595556,17.713079549273967,17.688333490375065,17.663587431476163,17.603351977268087,17.529065008204931,17.440061595702826]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E425)","v":81.134109294042105},91.151059971904743,97.006573940103848,113.45946506383522,128.11223772331036,139.79830544379809,147.34092853716734,157.57098668844733,164.00240127772258,167.72423968363694,172.23891768918892,177.64737368735101,189.81136055666838,198.75408440156863,208.92777195816421,226.80973337242278,223.41825099309204,219.82940921673315,216.24056744037426,208.59970472813112,200.44164852562562,191.74531469753981]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E426)","v":23.149820007331915},19.865453385713661,14.597681186290087,8.691009645715031,2.6873216202892767,-3.7624383181896044,-3.7624383181896044,-3.7624383181896048,-3.7624383181896048,-3.7624383181896048,6.9339034474896311E-16,3.1948224632188342,2.7744241655015887,2.4569828727240233,2.5882552382400501,4.4184977386289503,4.1554126794246491,3.8811099741649975,3.6068072689053459,3.0288317790565564,2.6527226323171922,2.2650046474567311]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.391109810122568,9.0806753806419849,7.7702409511614015,5.163285124317504,2.7218139980600129,0.77306566808189237]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E428)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.708414863653652,8.442046437741654,9.0816875533488712,10.912490058452361,11.218780754783779,10.319519491711496,8.7986956056268326,7.2778717195421674,4.4176202683948205,2.0738657538573957,0.5144205533828663]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E429)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E430)","v":6.8697426602079696},7.2181614059470149,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,7.4766418939923156,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.6718934578938809,3.7175087902084343,3.763690794341227,3.8098727984740202,3.9051196184358705,4.0027476088967671,4.1028162991191852]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,{"$f":"SUM(K417:K431)","v":856.12195648304862},859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,{"$f":"SUM(U417:U431)","v":1015.2175380416948},{"$f":"SUM(V417:V431)","v":1008.8035049606596},{"$f":"SUM(W417:W431)","v":1002.3894718796244},{"$f":"SUM(X417:X431)","v":988.93418689137263},975.37741067744389,962.05608288334167]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E435)","v":1.4203365913257784},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F435)","v":1.9524559295885937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J435)","v":0.46768600727797494},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K435)","v":1.392824533068667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L435)","v":1.4473726476472462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M435)","v":2.979548160363064},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N435)","v":9.3319875330678403},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O435)","v":8.3689627516093914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P435)","v":3.0107915989346297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q435)","v":3.3902896208839102},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R435)","v":14.870042436195201},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S435)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y435)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z435)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E436)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F436)","v":0.48811398239714832},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J436)","v":0.11692150181949369},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K436)","v":0.34820613326716665},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L436)","v":0.36184316191181143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M436)","v":0.74488704009076578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N436)","v":2.3329968832669596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O436)","v":0.50831936521355703},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P436)","v":0.6033608059832386},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q436)","v":-0.46750240353676997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R436)","v":5.8907612877813591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S436)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y436)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z436)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E437)","v":7.3206060344502299},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F437)","v":5.0847518465088273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G437)","v":5.8102650941202851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H437)","v":9.1350119418482336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I437)","v":11.872397772886714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y437)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z437)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E438)","v":2.8085580634790879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F438)","v":1.6608442408656627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G438)","v":0.11004325097880058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I438)","v":4.6198195021777418E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J438)","v":8.8780951557710424},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K438)","v":10.049881905774667},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L438)","v":14.811649816878839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M438)","v":13.06512964080108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N438)","v":9.7022460811761881},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O438)","v":5.174139794789248},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P438)","v":10.387662418897028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q438)","v":11.310931891719862},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R438)","v":22.803910071981605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S438)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y438)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z438)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y439)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z439)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E440)","v":0.23783366556969623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F440)","v":0.21849455619298921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G440)","v":1.950133561649631E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I440)","v":8.1870219025934696E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J440)","v":0.1263191392357168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K440)","v":0.89733707052506562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L440)","v":0.73505864001471732},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M440)","v":0.20816823533754547},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N440)","v":0.8173768162672288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O440)","v":0.27608806808152514},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P440)","v":0.24488063757207121},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q440)","v":0.46208634471685461},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R440)","v":1.2432666219112805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S440)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y440)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z440)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E441)","v":3.1812146350086765E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F441)","v":1.7136827936705037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M441)","v":1.413503800531787E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N441)","v":1.8649347006169446},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O441)","v":1.8704781603161096},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P441)","v":0.19216639465670279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q441)","v":0.24593345568668365},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R441)","v":4.0352683784123777E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S441)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y441)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z441)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F442)","v":8.2828001694074352E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L442)","v":4.6997550085044186E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M442)","v":0.13141863683918659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N442)","v":0.16929183380853929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O442)","v":0.11743532536514052},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P442)","v":1.1881540924568865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q442)","v":0.79017398556772578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R442)","v":4.4539601315227646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S442)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y442)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z442)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E443)","v":17.720514607200954},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F443)","v":14.042929614873412},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G443)","v":25.100345206599631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H443)","v":23.745688936558711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I443)","v":21.206289443018047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J443)","v":20.915417473652305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K443)","v":24.629170475925967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L443)","v":21.818523191111922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M443)","v":19.880390031728414},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N443)","v":21.406883666286575},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O443)","v":9.5753886411250253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P443)","v":20.908084667017352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q443)","v":18.655555551663621},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R443)","v":20.98648406232838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S443)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y443)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z443)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E444)","v":1.5989390701198372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F444)","v":0.34273655873410075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G444)","v":6.9647627201772531E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H444)","v":0.23484878169864978},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I444)","v":0.10151780490491258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P444)","v":0.23761121167068214},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q444)","v":0.41359043283353503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R444)","v":0.86230409112712669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S444)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y444)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z444)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P445)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q445)","v":0.80972617391589818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R445)","v":3.3445932619280114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S445)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y445)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z445)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E446)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F446)","v":0.87255015577723138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G446)","v":0.49171224804451397},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H446)","v":0.45350109569394442},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I446)","v":1.2845973045139536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J446)","v":0.46909869518715114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K446)","v":1.2965992556067455E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M446)","v":2.9280117786002529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N446)","v":2.1186354453404541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O446)","v":1.9117562443369698},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P446)","v":4.364908068256991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q446)","v":3.3018282869560194},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R446)","v":5.2708031590393061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S446)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y446)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z446)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E447)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F447)","v":5.8354922160903247E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G447)","v":2.3382461722054053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H447)","v":4.0844494776009181},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I447)","v":9.1169079792558119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y447)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z447)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E448)","v":0.34841874573904541},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F448)","v":0.25848048804530094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y448)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z448)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E453)","v":2.2190938847242272},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F453)","v":2.2598939854950055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G453)","v":2.2982870003123188},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H453)","v":2.3312970478544526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I453)","v":2.3585971763057842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J453)","v":2.2191338921036499},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K453)","v":2.2262558614524055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L453)","v":2.2352538990653805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M453)","v":2.244251936678356},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N453)","v":2.2523278175616066},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O453)","v":1.1889451564679332},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P453)","v":2.4723450931183044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q453)","v":2.5075318439274503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R453)","v":2.5476330385524504},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S453)","v":2.7277240844274502},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T453)","v":-1.6262404300410183},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U453)","v":-1.6108629047307879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V453)","v":-1.6108629047307879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W453)","v":-3.2674635584299923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X453)","v":-3.2743875791175698},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y453)","v":-3.2796156361155071},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z453)","v":-3.2830586037263934}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O454)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P454)","v":7.6494057593122864E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q454)","v":1.7051277052629266E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R454)","v":9.6782963859625998E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S454)","v":0.10480228955262927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T454)","v":-0.52220336974283355},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U454)","v":-5.4605941076943137E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V454)","v":-5.4605941076943144E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W454)","v":-0.10713293396566115},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X454)","v":-0.10232692965720658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y454)","v":-9.721366704960073E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z454)","v":-9.1780786980578843E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E455)","v":5.5213084366227161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F455)","v":5.6212145072040931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G455)","v":5.7020605427450466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H455)","v":5.7505379635307428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I455)","v":5.7835517238368395},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J455)","v":6.1123890837362644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K455)","v":6.2331685021691143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L455)","v":6.3459289909384529},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M455)","v":6.4409951561307786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N455)","v":6.5485846688103777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O455)","v":2.7293359361196807},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P455)","v":5.4586718722393615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S455)","v":5.4586718722393597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T455)","v":-6.5717432229688177E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U455)","v":2.547221609878525E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V455)","v":2.5472216098789691E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W455)","v":0.11168411533660083},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X455)","v":0.25963277612880031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y455)","v":0.41490906738852429},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z455)","v":0.57778690272615307}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E456)","v":3.7418001233984843},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F456)","v":3.7434326857656584},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G456)","v":3.7435365576024173},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H456)","v":3.7436911635883376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I456)","v":3.7438198978960857},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J456)","v":3.7648889710333937},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K456)","v":3.8030120375800913},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L456)","v":3.8430968060598381},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M456)","v":3.882222808655801},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N456)","v":3.9269380935879394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O456)","v":2.690771046398428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P456)","v":5.4832948221021462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q456)","v":5.6997673944854297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R456)","v":5.9269277954483428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S456)","v":6.1530400702218273},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T456)","v":0.63905361389527193},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U456)","v":0.72970651596125569},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V456)","v":0.72970651596125546},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W456)","v":1.6323979068204346},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X456)","v":1.8470107383191741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y456)","v":2.0713339627010874},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z456)","v":2.3057189665906463}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E457)","v":1.377055120402545},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F457)","v":1.4365956809025464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G457)","v":1.4976435197188374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H457)","v":1.5599447926163841},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I457)","v":1.6241543747032552},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N457)","v":1.3042293972935903},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O457)","v":0.65211469864679505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S457)","v":1.3042293972935901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T457)","v":0.37667681164901606},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U457)","v":0.39786160144252564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V457)","v":0.39786160144252586},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W457)","v":0.84598811605116564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X457)","v":0.90181978087753867},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y457)","v":0.95991428637269793},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z457)","v":1.0203498797795669}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E458)","v":0.54685256695740059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F458)","v":0.55619041863363472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G458)","v":0.56725752396841156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H458)","v":0.57681729195209741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I458)","v":0.58150179699318927},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J458)","v":0.57631283808742995},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K458)","v":0.57876575000814279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L458)","v":0.58117348867468788},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M458)","v":0.58343074280055707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N458)","v":0.58621219600805285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O458)","v":0.32062345909765644},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P458)","v":0.66004058924972164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q458)","v":0.66738263158271827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R458)","v":0.67383000662198156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S458)","v":0.68133697814139238},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T458)","v":0.20712552472096366},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U458)","v":0.21895925965356758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V458)","v":0.21895925965356758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W458)","v":0.46585412220800809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X458)","v":0.49695941269350224},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y458)","v":0.52932880887689138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z458)","v":0.56300607523651625}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E459)","v":0.13937699482342697},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F459)","v":0.15090366527559992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G459)","v":0.15090366897839649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H459)","v":0.15090367259088094},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I459)","v":0.15090367611525604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J459)","v":0.12298498117862777},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K459)","v":0.1232330460749024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L459)","v":0.12347654256473942},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M459)","v":0.12370482043557161},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N459)","v":0.12398611096850265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O459)","v":8.4981786494107564E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P459)","v":0.22638552840815024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S459)","v":0.23831107081003583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T459)","v":5.3924730406547217E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U459)","v":5.7460476225818222E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V459)","v":5.7460476225818236E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W459)","v":0.12292310590161704},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X459)","v":0.13201804604259626},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y459)","v":0.14149090624943592},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z459)","v":0.15135489818784098}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E460)","v":0.11963978809366636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F460)","v":0.12354929670938652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G460)","v":0.12743973455137148},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H460)","v":0.13131119464778576},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I460)","v":0.13516376957299805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J460)","v":0.11790586821414772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K460)","v":0.11832562613447702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L460)","v":0.11873765371966308},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M460)","v":0.11912392943120767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N460)","v":0.1195999094303315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O460)","v":1.8727269198180446E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P460)","v":5.8183001207698037E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q460)","v":0.11604138015587505},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R460)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S460)","v":0.30423800738498241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T460)","v":1.1273066815912433E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U460)","v":2.4746058898901052E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V460)","v":2.4746058898901024E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W460)","v":6.0235454208077091E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X460)","v":7.4286969063153546E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y460)","v":8.9003412502103682E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z460)","v":0.10440924875733679}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E461)","v":7.7035639293383174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F461)","v":8.1874156466743155},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G461)","v":8.6474540828682613},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H461)","v":9.0929162770835763},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I461)","v":9.5202217225303265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J461)","v":13.37279438028304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K461)","v":14.399112324645987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L461)","v":15.387108601836676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M461)","v":16.158551625814084},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N461)","v":17.064165020323163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O461)","v":4.1669326429629319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P461)","v":8.7440977976999719},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q461)","v":9.7128317067633567},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R461)","v":10.812796505732786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S461)","v":11.907397446829989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T461)","v":3.3914823793307303},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U461)","v":3.5888417763588976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V461)","v":3.5888417763588976},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W461)","v":7.6408627122431163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X461)","v":8.1580562025055059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y461)","v":8.6963338280858569},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z461)","v":9.2564265498186664}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E462)","v":4.883305691738089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F462)","v":5.6105087581576747},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G462)","v":5.9136363032952328},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H462)","v":6.2385368071244045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I462)","v":6.5512777433837925},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K462)","v":4.8778406367066354E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O462)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P462)","v":0.65800950938792757},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S462)","v":0.73103172561110008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T462)","v":0.26308505920430125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U462)","v":0.27430270525965139},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V462)","v":0.27430270525965139},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W462)","v":0.57797548984878921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X462)","v":0.3761091467393648},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y462)","v":0.38771798486046022},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z462)","v":0.40876183574868141}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S463)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T463)","v":1.2596754075618319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U463)","v":1.3104344294805839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V463)","v":1.3104344294805839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W463)","v":2.6069558268438979},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X463)","v":2.4414711262574915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y463)","v":1.9487483299781205},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z463)","v":0.77483577271705306}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I464)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J464)","v":1.5482180372681833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K464)","v":2.4064464255342037},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L464)","v":3.1490938819188341},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M464)","v":3.7724172799697619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N464)","v":4.6722999769456601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O464)","v":0.46537967973709005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P464)","v":1.6312764941689872},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q464)","v":2.6621871713488043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R464)","v":3.4400006539358174},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S464)","v":4.3122673890844929},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T464)","v":0.89926126307228327},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U464)","v":1.5208238860846641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V464)","v":1.5208238860846641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W464)","v":2.8602514511473469},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X464)","v":2.3437545145374243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y464)","v":1.5594452004745296},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z464)","v":0.51617846275142287}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M465)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N465)","v":3.1091194887817455},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O465)","v":2.2872996727428063E-20},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T465)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y465)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z465)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S466)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T466)","v":-4.5615332314553156E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U466)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V466)","v":-4.6182004132792845E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W466)","v":-9.5246819961850165E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X466)","v":-9.762799046089643E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y466)","v":-0.10006869022241882},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z466)","v":-0.10257040747797927}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":26.251996536098872},27.689704644817912,28.648218934040294,29.575956210988664,30.449191881337526,32.24797693798007,34.301668459674659,36.197218750853608,37.738047185991448,39.707462679710964,12.317811675122803,26.704183510635172,29.115037471270352,31.44734837001641,33.923050331596848,4.8316355321944453,{"$f":"SUM(U453:U467)","v":6.4140330810352193},{"$f":"SUM(V453:V467)","v":6.4140330810352211},{"$f":"SUM(W453:W467)","v":13.455284988251549},{"$f":"SUM(X453:X467)","v":13.556776213928879},{"$f":"SUM(Y453:Y467)","v":13.321327794102183},12.201418794128932]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y471)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z471)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y472)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z472)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y473)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z473)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y474)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z474)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y475)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z475)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y476)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z476)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y477)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z477)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y478)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z478)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y479)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z479)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y480)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z480)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y481)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z481)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y482)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z482)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y483)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z483)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y484)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z484)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y489)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z489)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y490)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z490)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y491)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z491)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y492)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z492)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y493)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z493)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y494)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z494)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y495)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z495)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N496)","v":1.1565192154068176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y496)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z496)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y497)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z497)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y498)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z498)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y499)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z499)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y500)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z500)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y501)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z501)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N502)","v":3.8047484360984352},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y502)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z502)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N507)","v":-0.20849926798754007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S507)","v":9.8398193206161721E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y507)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z507)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S508)","v":2.4599548301540361E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y508)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z508)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N509)","v":-1.1191209831036701},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y509)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z509)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N510)","v":-3.0921197184075071E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y510)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z510)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y511)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z511)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N512)","v":-4.0857581269706178E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y512)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z512)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N513)","v":-2.1793047962739547E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y513)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z513)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N514)","v":-3.5979610995424426E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y514)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z514)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y515)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z515)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N516)","v":-3.7624383181896053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y516)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z516)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y517)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z517)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N518)","v":-6.4371074238770714},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y518)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z518)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N519)","v":-6.2458529730363538E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y519)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z519)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y520)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z520)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-11.606491702191132,0,0,0,0,1.2299774150770208E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y525)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z525)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y526)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z526)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y527)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z527)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y528)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z528)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y529)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z529)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y530)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z530)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y531)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z531)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y532)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z532)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y533)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z533)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y534)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z534)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y535)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z535)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y536)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z536)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y537)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z537)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y538)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z538)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y543)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z543)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y544)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z544)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y545)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z545)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y546)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z546)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y547)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z547)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S548)","v":1.4376404279234775E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y548)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z548)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y549)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z549)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y550)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z550)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y551)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z551)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y552)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z552)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y553)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z553)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y554)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z554)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y555)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z555)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y556)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z556)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E561)","v":228.26095383772707},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F561)","v":227.95351578182067},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G561)","v":225.65522878150833},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H561)","v":223.32393173365389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I561)","v":220.96533455734811},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J561)","v":219.21388667252242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K561)","v":218.38045534413868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L561)","v":217.59257409272053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M561)","v":218.32787031640524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N561)","v":225.616029299899},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O561)","v":232.79604689504046},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P561)","v":233.33449340085679},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q561)","v":234.21725117781324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R561)","v":246.53966057545597},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S561)","v":245.47068533477375},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T561)","v":247.09692576481476},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U561)","v":248.70778866954555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V561)","v":250.31865157427632},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W561)","v":253.58611513270631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X561)","v":256.86050271182387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y561)","v":260.14011834793939},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z561)","v":263.42317695166577}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E562)","v":0.35508414783144454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I562)","v":0.84319813022859291},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J562)","v":0.96011963204808659},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K562)","v":1.3083257653152534},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L562)","v":1.6701689272270648},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M562)","v":2.4150559673178305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N562)","v":4.7480528505847897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O562)","v":5.256372215798347},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P562)","v":5.8520836160222727},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q562)","v":5.3675299354328736},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R562)","v":11.248612926828269},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S562)","v":15.628826358883542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T562)","v":16.151029728626376},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U562)","v":16.205635669703319},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V562)","v":16.260241610780263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W562)","v":16.367374544745921},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X562)","v":16.469701474403131},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y562)","v":16.566915141452732},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z562)","v":16.658695928433307}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E563)","v":273.80341197729393},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F563)","v":273.26694931659864},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G563)","v":273.37515386797389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H563)","v":276.75962784629138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I563)","v":282.84847389534127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J563)","v":276.736084811605},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K563)","v":270.50291630943588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L563)","v":264.15698731849744},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M563)","v":257.71599216236666},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N563)","v":252.28652847665992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O563)","v":249.55719254054026},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P563)","v":244.09852066830089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q563)","v":238.63984879606153},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R563)","v":233.18117692382216},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S563)","v":227.7225050515828},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T563)","v":227.78822248381249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U563)","v":227.78567526220263},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V563)","v":227.78312804059277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W563)","v":227.67144392525614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X563)","v":227.41181114912737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y563)","v":226.99690208173885},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z563)","v":226.41911517901272}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E564)","v":146.84080752561374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F564)","v":144.75821908071373},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G564)","v":141.12472577409011},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H564)","v":137.38103461050176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I564)","v":133.68341290762743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J564)","v":138.79661909236509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K564)","v":145.04348896055967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L564)","v":156.01204197137866},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M564)","v":165.19494880352394},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N564)","v":171.45099614147182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O564)","v":173.93436488986262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P564)","v":178.83873248665751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q564)","v":184.44989698389196},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R564)","v":201.32687926042522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S564)","v":214.88716449816769},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T564)","v":214.24811088427242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U564)","v":213.51840436831117},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V564)","v":212.78869785234991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W564)","v":211.15629994552947},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X564)","v":209.30928920721027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y564)","v":207.23795524450924},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z564)","v":204.93223627791858}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E565)","v":41.332532094867972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F565)","v":39.89593641396543},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G565)","v":38.398292894246588},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H565)","v":36.83834810163021},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I565)","v":35.21419372692695},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J565)","v":33.909964329633361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K565)","v":32.605734932339772},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L565)","v":31.301505535046182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M565)","v":29.997276137752593},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N565)","v":28.693046740459003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O565)","v":28.040932041812209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P565)","v":26.736702644518619},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q565)","v":25.43247324722503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R565)","v":24.12824384993144},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S565)","v":22.824014452637851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T565)","v":22.447337640988835},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U565)","v":22.04947603954631},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V565)","v":21.651614438103785},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W565)","v":20.805626322052618},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X565)","v":19.903806541175079},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y565)","v":18.943892254802382},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z565)","v":17.923542375022816}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E566)","v":14.6222965584387},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F566)","v":14.284600695998055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G566)","v":13.73684450764614},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H566)","v":13.160027215694043},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I566)","v":12.586712440603447},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J566)","v":12.136718741751734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K566)","v":12.455290062268658},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L566)","v":12.609175213608689},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M566)","v":12.233912706145677},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N566)","v":12.505934907674559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O566)","v":12.461399516658428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P566)","v":12.046239564980779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q566)","v":11.840943278114915},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R566)","v":12.410379893404215},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S566)","v":13.145179044178564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T566)","v":12.938053519457601},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U566)","v":12.719094259804033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V566)","v":12.500135000150465},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W566)","v":12.034280877942457},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X566)","v":11.537321465248954},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y566)","v":11.007992656372064},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z566)","v":10.444986581135549}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E567)","v":2.9231924974173551},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F567)","v":2.7894256600784604},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G567)","v":2.6385219911000637},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H567)","v":2.4876183185091825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I567)","v":2.3367146423939262},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J567)","v":2.2137296612152983},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K567)","v":2.0904966151403959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L567)","v":1.9670200725756564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M567)","v":1.8574502901454024},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N567)","v":3.6005781845901179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O567)","v":5.3860745584121208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P567)","v":5.3518554246606724},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q567)","v":5.3594778095373208},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R567)","v":5.1252020071056972},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S567)","v":4.8869014362956626},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T567)","v":4.8329767058891147},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U567)","v":4.7755162296632969},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V567)","v":4.7180557534374783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W567)","v":4.5951326475358618},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X567)","v":4.463114601493265},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y567)","v":4.3216236952438294},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z567)","v":4.1702687970559884}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E568)","v":2.5537944915524378},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F568)","v":2.5130731965371256},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G568)","v":2.3856334619857544},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H568)","v":2.2543222673379684},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I568)","v":2.1191584977649702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J568)","v":2.0012526295508226},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K568)","v":1.8829270034163454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L568)","v":1.8111868997817264},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M568)","v":1.8234816071897053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N568)","v":0.75263392715651989},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O568)","v":0.86579777454171425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P568)","v":1.9957688657909027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q568)","v":2.6699014712027536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R568)","v":6.819623595340536},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S568)","v":17.71420685595556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T568)","v":17.713079549273967},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U568)","v":17.688333490375065},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V568)","v":17.663587431476163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W568)","v":17.603351977268087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X568)","v":17.529065008204931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y568)","v":17.440061595702826},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z568)","v":17.335652346945491}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E569)","v":91.151059971904743},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F569)","v":97.006573940103848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G569)","v":113.45946506383522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H569)","v":128.11223772331036},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I569)","v":139.79830544379809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J569)","v":147.34092853716734},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K569)","v":157.57098668844733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L569)","v":164.00240127772258},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M569)","v":167.72423968363694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N569)","v":172.23891768918892},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O569)","v":177.64737368735101},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P569)","v":189.81136055666838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q569)","v":198.75408440156863},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R569)","v":208.92777195816421},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S569)","v":226.80973337242278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T569)","v":223.41825099309204},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U569)","v":219.82940921673315},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V569)","v":216.24056744037426},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W569)","v":208.59970472813112},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X569)","v":200.44164852562562},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y569)","v":191.74531469753981},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z569)","v":182.4888881477211}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E570)","v":19.865453385713661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F570)","v":14.597681186290087},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G570)","v":8.691009645715031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H570)","v":2.6873216202892767},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I570)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J570)","v":-3.7624383181896044},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M570)","v":-3.7624383181896048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N570)","v":6.9339034474896311E-16},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O570)","v":3.1948224632188342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P570)","v":2.7744241655015887},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q570)","v":2.4569828727240233},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R570)","v":2.5882552382400501},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S570)","v":4.4184977386289503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T570)","v":4.1554126794246491},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U570)","v":3.8811099741649975},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V570)","v":3.6068072689053459},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W570)","v":3.0288317790565564},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X570)","v":2.6527226323171922},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y570)","v":2.2650046474567311},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z570)","v":1.8562428117080498}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O571)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P571)","v":0.56335611964049137},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q571)","v":1.3730822935563896},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R571)","v":4.7176755554844014},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S571)","v":11.650785217684401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T571)","v":10.391109810122568},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U571)","v":9.0806753806419849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V571)","v":7.7702409511614015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W571)","v":5.163285124317504},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X571)","v":2.7218139980600129},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y571)","v":0.77306566808189237},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z571)","v":-1.7701046351606558E-3}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E572)","v":4.6387293823112739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F572)","v":5.5112795380885053},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G572)","v":6.0029917861330198},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H572)","v":6.4564928818269642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I572)","v":7.7410901863409176},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J572)","v":6.6619708442598844},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K572)","v":4.256821017981288},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L572)","v":1.1077271360624537},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M572)","v":0.26332163469294434},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N572)","v":4.1467645269648088},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O572)","v":5.708414863653652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P572)","v":8.442046437741654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q572)","v":9.0816875533488712},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R572)","v":10.912490058452361},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S572)","v":11.218780754783779},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T572)","v":10.319519491711496},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U572)","v":8.7986956056268326},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V572)","v":7.2778717195421674},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W572)","v":4.4176202683948205},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X572)","v":2.0738657538573957},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y572)","v":0.5144205533828663},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z572)","v":-1.7579093685566294E-3}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E573)","v":1.5832263050695935E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F573)","v":5.9938148465972837E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G573)","v":2.3442399870520028},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H573)","v":6.4286894646529209},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I573)","v":15.545597443908733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J573)","v":12.436477955126986},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K573)","v":9.32735846634524},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L573)","v":6.2182389775634928},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M573)","v":3.1091194887817464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N573)","v":1.455721130203867E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S573)","v":1.4556982572071396E-15},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y573)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z573)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E574)","v":7.2181614059470149},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M574)","v":7.4766418939923156},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S574)","v":3.6718934578938809},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T574)","v":3.7175087902084343},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U574)","v":3.763690794341227},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V574)","v":3.8098727984740202},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W574)","v":3.9051196184358705},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X574)","v":4.0027476088967671},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y574)","v":4.1028162991191852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z574)","v":4.2053867065971646}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":833.56563559924984},{"$f":"SUM(F561:F575)","v":830.90308864926203},836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1015.2175380416948,1008.8035049606596,1002.3894718796244,988.93418689137263,975.37741067744389,962.05608288334167,949.85466408921309]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014",{"$f":"E580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T580","v":"CCA"},"CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E749)","v":149.05250012400941},{"$f":"E727","v":148.61150794754218},{"$f":"F727","v":148.56721681450287},147.11809364584926,145.66897047719561,144.219847308542,143.14010567318255,142.82318360973474,142.57067665034873,143.68230471324716,150.4606995448429,157.20745544645374,158.30868770503454,159.76788871807452,172.38617663648949,172.08567850209531,171.09070642422114,170.09573434634694,{"$f":"V727","v":169.10076226847278},167.11081811272444,165.12087395697608,163.13092980122775]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E750)","v":0},{"$f":"E728","v":0.24463886094035484},0.58743365415044135,0.57757513800878391,0.56771662186712657,0.55785810572546901,0.64034497290735737,0.91315196063664117,1.2008785385747323,1.8283727848879914,3.8698558361081234,4.295535947376897,4.7854303506366751,4.259431765004118,10.325630449371561,14.634362387010391,14.507594886973795,14.380827386937201,14.254059886900606,14.000524886827414,13.746989886754225,13.493454886681032]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E751)","v":176.99705064705881},178.50071614992055,178.49013044572351,179.05537266054344,182.14500166813107,187.39541242997831,183.37429300170538,179.35317357343249,175.33205414515959,171.31093471688669,167.2898152886138,165.2792555744773,161.25813614620441,157.23701671793151,153.21589728965861,149.19477786138569,147.18421814724923,145.17365843311279,143.16309871897633,139.1419792907034,135.12085986243051,131.09974043415758]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E752)","v":96.158732740059179},95.689749268756572,94.433789427176336,92.058382976026138,89.601152563244909,87.179408342730738,91.733565364571774,97.361554666201442,107.08836634229542,115.54757297994831,121.48927637270721,124.53076840214771,130.90431791628959,138.10713788115243,156.52273806284865,172.18917837050913,170.00145815945751,167.8137379484059,165.62601773735429,161.25057731525106,156.87513689314787,152.49969647104464]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E753)","v":27.791752300151519},26.923260040771783,26.054767781392048,25.186275522012313,24.317783262632577,23.449291003252842,22.580798743873107,21.712306484493372,20.843814225113636,19.975321965733901,19.106829706354166,18.672583576664298,17.804091317284563,16.935599057904827,16.067106798525092,15.198614539145357,14.764368409455489,14.330122279765622,13.895876150075754,13.027383890696019,12.158891631316283,11.290399371936548]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E754)","v":9.7160250855000001},9.5200302446905187,9.3113514437287783,8.957783190188449,8.5895956316129869,8.2276967653380133,7.9591196895982641,8.3206840107564002,8.5488068151387093,8.3255115298403481,8.6428570156284916,8.6785012241219732,8.4739459299284512,8.4719695065430578,9.2263838071576654,10.176620333217251,9.9186009229846164,9.6605815127519836,9.4025621025193491,8.8865232820540836,8.3704844615888163,7.854445641123549]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E755)","v":1.9721580780987502},1.9119021289391214,1.8413590159050819,1.7583333782280444,1.6753077405510066,1.5922821028739689,1.5092564651969311,1.4262308275198934,1.3432051898428559,1.2724892030610091,2.8466503672794934,4.473129996015186,4.485803628486571,4.5470366109579556,4.3736443584293401,4.1962551736507256,4.1075552000114177,4.0188552263721107,3.9301552527328032,3.7527553054541882,3.5753553581755733,3.3979554108969583]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E756)","v":1.7396427391387499},1.6640060983066303,1.6472301427829581,1.5701219848181274,1.4930138268532966,1.4159056688884657,1.338797510923635,1.261689352958804,1.2240477944495234,1.2604003143355611,0.53521799589024466,0.64250934487857003,1.7267637708412702,2.4200917875539698,6.6623689707166696,17.680231642379372,17.449767078360722,17.219302514342075,16.988837950323422,16.527908822286122,16.066979694248822,15.606050566211522]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E757)","v":52.795150119999988},59.724365166094302,63.935933558664836,76.126589163179574,87.017400261183752,95.693539027444999,103.94807268293479,115.12494477690572,123.71778058952688,130.56848387739845,138.59220029022538,143.91469628816526,156.4705364469414,166.34944559872017,178.202608245699,198.69841415856635,193.455850507234,188.21328685590163,182.97072320456931,172.48559590190456,162.00046859923987,151.51534129657512]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E758)","v":15.063926049999997},13.152746291034745,10.273361992380018,7.1311539261386852,4.1593100450642337,1.0718808320990563,0.91146013643291179,0.75103944076676776,0.59061874510062351,0.4301980494344792,0.269777353768335,3.0741897477652009,2.7497048746909627,2.6394723413309,2.9466410772386249,4.9051211887079305,4.4800596052206982,4.0588969623107829,3.6377343194008676,2.795409033581036,2.3782041701300005,1.9771779728700003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.52670989000000001,1.1875794284000001,4.1695039817200001,10.195927595720001,9.0492736053999998,7.9026196150800008,6.75596562476,4.5153286331200002,2.4039837821200001,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E760)","v":0},3.1959001246033441,3.1767869742251138,2.7732182905912328,2.2778990707981088,2.3615578721754948,1.631629594275571,1.0973428805731991,0.6857996062005185,2.896072035743761,3.997411059040898,5.3471853888146086,8.1332166245206956,9.1836258045957493,11.591649723595703,12.745091181839253,10.690543589272579,8.8248608303927778,7.1317915923811626,4.1537502627879572,1.896244894144774,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E761)","v":0},1.0907799806002296E-4,4.2341820865486306E-3,1.713511455895649,4.4310292657558241,10.479038574294238,8.1234897105627546,5.7679626624308842,3.4132649982366337,1.4005930287116493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E762)","v":4.4702419018000006},4.7102885656919868,4.8939744974304178,4.8939744974304178,4.8939744974304178,4.8939744974304178,4.8939744974304178,4.8939744974304178,4.8939744974304178,4.8939744974304178,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182,2.4850744974304182]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":535.75717978581633},543.84921996529022,543.21756993014912,548.92038582891007,556.838154932321,568.53769253077405,{"$f":"SUM(K583:K597)","v":571.78490804359546},580.80723874384091,591.45328813741833,603.3922296966598,619.58566532788939,638.60088543431129,658.11241909828971,673.59136971559963,728.17542389888092,784.38534743165712,769.18507103327181,754.17755840915027,739.3426593058972,710.13362923482066,682.19954768770322,655.50543312491675]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E767)","v":0.97855544376141956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F767)","v":1.3874884302363699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J767)","v":0.36938153329418283},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K767)","v":1.1368183743720015},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L767)","v":1.2154437081134317},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M767)","v":2.5947717767493277},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N767)","v":8.2939731926559741},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O767)","v":7.556382414595074},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P767)","v":2.8149400647316623},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q767)","v":3.2080955699999993},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R767)","v":14.407283669999998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S767)","v":1.668588663065848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y767)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z767)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E768)","v":0.24463886094035484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F768)","v":0.34687210755909242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J768)","v":9.2345383323545679E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K768)","v":0.28420459359300027},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L768)","v":0.30386092702835782},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M768)","v":0.6486929441873317},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N768)","v":2.0734932981639931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O768)","v":0.45896434555873716},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P768)","v":0.56411227759901883},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q768)","v":-0.44237883999999994},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R768)","v":5.7074395899999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S768)","v":4.4874756764380539},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y768)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z768)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E769)","v":5.043606515802896},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F769)","v":3.6134154173408661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G769)","v":4.249466926646825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H769)","v":6.8446781681919839},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I769)","v":9.1195378919214303},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y769)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z769)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E770)","v":1.9349848471988818},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F770)","v":1.1802582243745596},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G770)","v":8.048258521084066E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I770)","v":3.5486192267043346E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J770)","v":7.0119788711600481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K770)","v":8.2026774654680032},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L770)","v":12.438211131023442},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M770)","v":11.377909611432766},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N770)","v":8.6230471933959656},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O770)","v":4.6717592270898018},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P770)","v":9.7119465632252577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q770)","v":10.70308279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R770)","v":22.094247719999998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S770)","v":19.713325307964304},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y770)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z770)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y771)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z771)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E772)","v":0.16385794013496466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F772)","v":0.15527042848607711},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G772)","v":1.4262736619642651E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I772)","v":6.2886923004886967E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J772)","v":9.9767700143223489E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K772)","v":0.73240328954469036},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L772)","v":0.6172718550074805},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M772)","v":0.18128556170199872},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N772)","v":0.72645847183105106},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O772)","v":0.24928143241282472},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P772)","v":0.22895118945548229},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q772)","v":0.43725384},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R772)","v":1.20457591},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S772)","v":1.4305125331949775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y772)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z772)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E773)","v":2.1917304094485723E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F773)","v":1.217807282243742E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M773)","v":1.2309650895191012E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N773)","v":1.6574945431679016},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O773)","v":1.6888650000000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P773)","v":0.17966599999999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q773)","v":0.23271700000000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R773)","v":3.9096900000000004E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S773)","v":1.0499999999999999E-5},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y773)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z773)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F774)","v":5.8860685308447541E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L774)","v":3.9466599455550047E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M774)","v":0.11444734283725727},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N774)","v":0.15046118807683451},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O774)","v":0.106033},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P774)","v":1.11086485},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q774)","v":0.7477100619999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R774)","v":4.3153519799999991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S774)","v":11.198821268000003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y774)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z774)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E775)","v":12.208730058094311},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F775)","v":9.9794326068943047},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G775)","v":18.357697123114285},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H775)","v":17.792160501528283},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I775)","v":16.289174589846503},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J775)","v":16.519136462668907},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K775)","v":20.102240359656768},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L775)","v":18.322293692693325},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M775)","v":17.313052915651415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N775)","v":19.025756157232873},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O775)","v":8.6456709735978077},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P775)","v":19.548016949035855},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q775)","v":17.653006619999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R775)","v":20.333380379999998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S775)","v":29.78935886108853},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y775)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z775)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E776)","v":1.1016054510347466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F776)","v":0.24356145644874844},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G776)","v":5.0938345070152321E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H776)","v":0.17596740312459891},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I776)","v":7.7978811546333071E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P776)","v":0.22215463859999998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q776)","v":0.39136409680000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R776)","v":0.83546901119999994},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S776)","v":2.5612742260000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y776)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z776)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P777)","v":0.52670989000000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q777)","v":0.76621151640000007},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R777)","v":3.2405088346000004},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S777)","v":6.9331096622000006},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y777)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z777)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E778)","v":3.1959001246033441},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F778)","v":0.62006687454243858},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G778)","v":0.35962471619527531},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H778)","v":0.3397991232750876},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I778)","v":0.98673696910061537},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J778)","v":0.37049728364342838},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K778)","v":1.0582796489973505E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M778)","v":2.5498907606768682},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N778)","v":1.882975681911119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O778)","v":1.7261352086818851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P778)","v":4.0809714643002311},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q778)","v":3.1243881452000002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R778)","v":5.1067746852000004},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S778)","v":4.6185580854159127},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y778)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z778)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E779)","v":1.0907799806002296E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F779)","v":4.1469196881006119E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G779)","v":1.7101284733463324},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H779)","v":3.0603947040666739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I779)","v":7.0029651435582467},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y779)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z779)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E780)","v":0.24004666389198642},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F780)","v":0.18368593173843106},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y780)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z780)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":25.133952287555452},{"$f":"SUM(F601:F615)","v":17.785237155439873},24.776756395640216,28.212999900186627,33.518168290540665,24.463107234233334,30.459402362283459,32.93654791332159,34.792360564132153,42.433659726435714,25.103091601936132,38.988333886947508,36.821450800399994,77.248941470999995,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E785)","v":1.419547620228661},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F785)","v":1.4317795632756789},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I785)","v":1.4491231686536337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J785)","v":1.4491231686536339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K785)","v":1.4537404378198111},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L785)","v":1.4679506674994611},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M785)","v":1.483143713850879},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N785)","v":1.5155783610602458},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O785)","v":0.80962651298422272},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P785)","v":1.7137078061508837},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q785)","v":1.7488945569600296},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R785)","v":1.7889957515850297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S785)","v":1.9690867974600297},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T785)","v":0.99497207787417652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U785)","v":0.99497207787417652},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V785)","v":0.99497207787417663},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W785)","v":1.9899441557483533},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X785)","v":1.989944155748353},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y785)","v":1.9899441557483533},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z785)","v":1.9899441557483533}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E786)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F786)","v":4.0773143490059139E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I786)","v":9.8585161416574561E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J786)","v":9.8585161416574543E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K786)","v":1.1397605863716551E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L786)","v":1.6134349090266557E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M786)","v":2.1198697874072522E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N786)","v":3.2010246943861384E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O786)","v":3.3284234289963965E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P786)","v":7.4217874339240222E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q786)","v":8.3619745632557196E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R786)","v":-0.35875909436744274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S786)","v":0.17874373879922389},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T786)","v":0.12676750003659573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U786)","v":0.12676750003659573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V786)","v":0.12676750003659573},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W786)","v":0.25353500007319146},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X786)","v":0.25353500007319146},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y786)","v":0.25353500007319146},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z786)","v":0.25353500007319152}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E787)","v":3.5399410129411764},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F787)","v":3.6240011215378911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G787)","v":3.6842247118269058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H787)","v":3.7550491606043535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I787)","v":3.8691271300742196},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J787)","v":4.0211194282729101},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S787)","v":4.0211194282729119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U787)","v":2.0105597141364555},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V787)","v":2.010559714136456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W787)","v":4.0211194282729119},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y787)","v":4.021119428272911},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z787)","v":4.0211194282729119}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E788)","v":2.4039683185014793},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F788)","v":2.4362180659547938},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G788)","v":2.4558890363610368},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H788)","v":2.4572304127812172},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I788)","v":2.4572304127812168},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J788)","v":2.4578218493190009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K788)","v":2.574688163838335},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L788)","v":2.711399454929468},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M788)","v":2.9187029737798587},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N788)","v":3.1083348006370715},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O788)","v":1.6302671976492786},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P788)","v":3.3383970490833872},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q788)","v":3.5002628251371415},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R788)","v":3.6786475383038075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S788)","v":4.0468850003038082},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T788)","v":2.1877202110516065},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U788)","v":2.1877202110516065},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V788)","v":2.1877202110516061},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W788)","v":4.3754404221032122},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X788)","v":4.3754404221032122},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y788)","v":4.3754404221032122},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z788)","v":4.375440422103213}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I789)","v":0.86849225937973495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O789)","v":0.43424612968986742},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P789)","v":0.86849225937973484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S789)","v":0.86849225937973473},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T789)","v":0.43424612968986737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U789)","v":0.43424612968986731},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V789)","v":0.43424612968986731},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W789)","v":0.86849225937973462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X789)","v":0.86849225937973462},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y789)","v":0.86849225937973451},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z789)","v":0.86849225937973451}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E790)","v":0.35985278094444445},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F790)","v":0.36394922944781849},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G790)","v":0.36783099015997045},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H790)","v":0.36818755857546143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I790)","v":0.36818755857546143},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J790)","v":0.36834477588297365},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K790)","v":0.37083896838655428},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L790)","v":0.38914905062517152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M790)","v":0.40458084700035851},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N790)","v":0.40911298604290847},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O790)","v":0.21363722391934237},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P790)","v":0.43350648364900535},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q790)","v":0.43923026338539245},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R790)","v":0.4501616093853924},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S790)","v":0.48027600713539242},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T790)","v":0.25801941023263342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U790)","v":0.25801941023263342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V790)","v":0.25801941023263342},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W790)","v":0.51603882046526683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X790)","v":0.51603882046526683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y790)","v":0.51603882046526683},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z790)","v":0.51603882046526683}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E791)","v":8.2173253254114592E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F791)","v":8.2721185856476739E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I791)","v":8.3025637677037675E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M791)","v":8.3025637677037661E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N791)","v":8.3333378949417433E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O791)","v":6.2385371264307488E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P791)","v":0.16699236752861496},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q791)","v":0.17148401752861497},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R791)","v":0.17730194252861498},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S791)","v":0.17739968477861495},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V791)","v":8.8699973639307483E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W791)","v":0.17739994727861497},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X791)","v":0.17739994727861497},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y791)","v":0.17739994727861497},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z791)","v":0.17739994727861494}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E792)","v":7.5636640832119559E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F792)","v":7.5636640832119559E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G792)","v":7.7108157964830754E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J792)","v":7.710815796483074E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K792)","v":7.7108157964830726E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L792)","v":7.7108157964830726E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M792)","v":7.8094822951219472E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N792)","v":8.0956006522150889E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O792)","v":1.1793864265882029E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P792)","v":2.6610424037299824E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q792)","v":5.4382045287299827E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R792)","v":7.307479683729981E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S792)","v":0.18095859633729977},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T792)","v":0.23046456401864995},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U792)","v":0.23046456401864995},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V792)","v":0.23046456401864993},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W792)","v":0.46092912803729991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X792)","v":0.46092912803729991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y792)","v":0.46092912803729991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z792)","v":0.46092912803729991}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E793)","v":5.2795150119999992},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F793)","v":5.7678642143237715},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G793)","v":6.167041518599544},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H793)","v":6.9013494035241152},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I793)","v":7.6130358235852471},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J793)","v":8.2646028071791058},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K793)","v":8.9253682656858615},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L793)","v":9.7294578800721325},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M793)","v":10.462349627779867},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N793)","v":11.154871744405924},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O793)","v":3.3231749756579196},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P793)","v":6.9921767902597516},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q793)","v":7.7740974682211856},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R793)","v":8.4802177330211848},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S793)","v":9.2935529482211852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T793)","v":5.2425636513323628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U793)","v":5.2425636513323646},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V793)","v":5.2425636513323628},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W793)","v":10.485127302664729},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X793)","v":10.485127302664729},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y793)","v":10.485127302664726},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z793)","v":10.485127302664726}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E794)","v":3.0127852099999997},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F794)","v":3.1229457551034745},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G794)","v":3.1473019007483489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H794)","v":3.1478112841990509},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I794)","v":3.1654080245115108},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J794)","v":0.16042069566614425},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N794)","v":0.16042069566614423},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O794)","v":8.0210347833072113E-2},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P794)","v":0.54663951167423797},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q794)","v":0.50159663016006317},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R794)","v":0.52830027529227508},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S794)","v":0.60279411453069431},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T794)","v":0.42506158348723222},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U794)","v":0.42116264290991556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V794)","v":0.42116264290991556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W794)","v":0.84232528581983124},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X794)","v":0.41720486345103586},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y794)","v":0.40102619726000005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z794)","v":0.40102619726000005}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P795)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q795)","v":0.105341978},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R795)","v":0.25858428127999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S795)","v":0.90668604820000009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T795)","v":1.1466539903200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U795)","v":1.1466539903199999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V795)","v":1.1466539903199999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W795)","v":2.2406369916400002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X795)","v":2.1113448510000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y795)","v":1.7106728159000002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z795)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E796)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F796)","v":0.63918002492066883},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G796)","v":0.76319339982915657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H796)","v":0.83511834306821164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I796)","v":0.90307816772322924},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J796)","v":1.1004255615433522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K796)","v":0.53534499335136898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L796)","v":0.41154327437268073},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M796)","v":0.33961833113362577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N796)","v":0.78163665861398191},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O796)","v":0.48044220058804132},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P796)","v":1.2949402285941436},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q796)","v":2.0739789651249474},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R796)","v":2.6987507662000474},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S796)","v":3.4651166271723608},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T796)","v":2.0545475925666739},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U796)","v":1.8656827588798031},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V796)","v":1.6930692380116144},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W796)","v":2.9780413295932062},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X796)","v":2.2575053686431827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y796)","v":1.4343890856031827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z796)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F797)","v":2.1815599612004593E-5},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G797)","v":8.5119953723212691E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H797)","v":0.34287689420649858},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I797)","v":0.95495583501983339},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J797)","v":2.3555488637314825},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K797)","v":2.3555270481318704},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L797)","v":2.354697664194251},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M797)","v":2.012671969524984},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N797)","v":1.4005930287116493},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y797)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z797)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y798)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z798)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":17.041912108081728},18.416887190581047,19.073940496879089,20.295230796775805,21.818630692087616,21.215891721411865,21.437071662038178,22.290498519744087,22.853419004890693,23.616459595206003,9.0896277722783516,19.47680022296921,21.342500183089875,22.664887287718855,26.191111250591259,15.200276398385562,{"$f":"SUM(U619:U633)","v":15.007512624121375},14.834899103253186,29.209030071076352,27.934081547117533,26.694114562786492,24.704219436044902]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y803)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z803)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y804)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z804)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y805)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z805)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y806)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z806)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y807)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z807)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y808)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z808)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y809)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z809)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y810)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z810)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y811)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z811)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y812)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z812)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y813)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z813)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y814)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z814)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y815)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z815)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y816)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z816)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y821)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z821)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y822)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z822)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y823)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z823)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y824)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z824)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y825)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z825)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y826)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z826)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y827)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z827)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N828)","v":0.79468749999999999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y828)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z828)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y829)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z829)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y830)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z830)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y831)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z831)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y832)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z832)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y833)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z833)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N834)","v":2.4089},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y834)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z834)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,3.2035875000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y839)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z839)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y840)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z840)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y841)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z841)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y842)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z842)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y843)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z843)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y844)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z844)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y845)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z845)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y846)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z846)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y847)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z847)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y848)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z848)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y849)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z849)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y850)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z850)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y851)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z851)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y852)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z852)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y857)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z857)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y858)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z858)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y859)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z859)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y860)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z860)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y861)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z861)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y862)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z862)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y863)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z863)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y864)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z864)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y865)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z865)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y866)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z866)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y867)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z867)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y868)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z868)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y869)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z869)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y870)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z870)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y875)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z875)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y876)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z876)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y877)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z877)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y878)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z878)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y879)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z879)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y880)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z880)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y881)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z881)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y882)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z882)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y883)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z883)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y884)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z884)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y885)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z885)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y886)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z886)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y887)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z887)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y888)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z888)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E893)","v":148.61150794754218},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F893)","v":148.56721681450287},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G893)","v":147.11809364584926},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H893)","v":145.66897047719561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I893)","v":144.219847308542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J893)","v":143.14010567318255},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K893)","v":142.82318360973474},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L893)","v":142.57067665034873},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M893)","v":143.68230471324716},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N893)","v":150.4606995448429},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O893)","v":157.20745544645374},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P893)","v":158.30868770503454},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q893)","v":159.76788871807452},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R893)","v":172.38617663648949},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S893)","v":172.08567850209531},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T893)","v":171.09070642422114},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U893)","v":170.09573434634694},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V893)","v":169.10076226847278},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W893)","v":167.11081811272444},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X893)","v":165.12087395697608},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y893)","v":163.13092980122775},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z893)","v":161.14098564547939}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E894)","v":0.24463886094035484},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F894)","v":0.58743365415044135},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G894)","v":0.57757513800878391},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H894)","v":0.56771662186712657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I894)","v":0.55785810572546901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J894)","v":0.64034497290735737},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K894)","v":0.91315196063664117},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L894)","v":1.2008785385747323},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M894)","v":1.8283727848879914},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N894)","v":3.8698558361081234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O894)","v":4.295535947376897},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P894)","v":4.7854303506366751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q894)","v":4.259431765004118},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R894)","v":10.325630449371561},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S894)","v":14.634362387010391},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T894)","v":14.507594886973795},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U894)","v":14.380827386937201},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V894)","v":14.254059886900606},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W894)","v":14.000524886827414},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X894)","v":13.746989886754225},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y894)","v":13.493454886681032},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z894)","v":13.239919886607844}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E895)","v":178.50071614992055},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F895)","v":178.49013044572351},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G895)","v":179.05537266054344},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H895)","v":182.14500166813107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I895)","v":187.39541242997831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J895)","v":183.37429300170538},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K895)","v":179.35317357343249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L895)","v":175.33205414515959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M895)","v":171.31093471688669},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N895)","v":167.2898152886138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O895)","v":165.2792555744773},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P895)","v":161.25813614620441},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q895)","v":157.23701671793151},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R895)","v":153.21589728965861},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S895)","v":149.19477786138569},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T895)","v":147.18421814724923},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U895)","v":145.17365843311279},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V895)","v":143.16309871897633},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W895)","v":139.1419792907034},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X895)","v":135.12085986243051},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y895)","v":131.09974043415758},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z895)","v":127.07862100588467}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E896)","v":95.689749268756572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F896)","v":94.433789427176336},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G896)","v":92.058382976026138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H896)","v":89.601152563244909},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I896)","v":87.179408342730738},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J896)","v":91.733565364571774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K896)","v":97.361554666201442},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L896)","v":107.08836634229542},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M896)","v":115.54757297994831},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N896)","v":121.48927637270721},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O896)","v":124.53076840214771},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P896)","v":130.90431791628959},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q896)","v":138.10713788115243},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R896)","v":156.52273806284865},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S896)","v":172.18917837050913},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T896)","v":170.00145815945751},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U896)","v":167.8137379484059},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V896)","v":165.62601773735429},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W896)","v":161.25057731525106},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X896)","v":156.87513689314787},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y896)","v":152.49969647104464},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z896)","v":148.12425604894145}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E897)","v":26.923260040771783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F897)","v":26.054767781392048},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G897)","v":25.186275522012313},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H897)","v":24.317783262632577},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I897)","v":23.449291003252842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J897)","v":22.580798743873107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K897)","v":21.712306484493372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L897)","v":20.843814225113636},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M897)","v":19.975321965733901},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N897)","v":19.106829706354166},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O897)","v":18.672583576664298},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P897)","v":17.804091317284563},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q897)","v":16.935599057904827},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R897)","v":16.067106798525092},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S897)","v":15.198614539145357},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T897)","v":14.764368409455489},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U897)","v":14.330122279765622},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V897)","v":13.895876150075754},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W897)","v":13.027383890696019},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X897)","v":12.158891631316283},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y897)","v":11.290399371936548},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z897)","v":10.421907112556813}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E898)","v":9.5200302446905187},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F898)","v":9.3113514437287783},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G898)","v":8.957783190188449},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H898)","v":8.5895956316129869},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I898)","v":8.2276967653380133},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J898)","v":7.9591196895982641},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K898)","v":8.3206840107564002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L898)","v":8.5488068151387093},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M898)","v":8.3255115298403481},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N898)","v":8.6428570156284916},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O898)","v":8.6785012241219732},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P898)","v":8.4739459299284512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q898)","v":8.4719695065430578},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R898)","v":9.2263838071576654},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S898)","v":10.176620333217251},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T898)","v":9.9186009229846164},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U898)","v":9.6605815127519836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V898)","v":9.4025621025193491},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W898)","v":8.8865232820540836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X898)","v":8.3704844615888163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y898)","v":7.854445641123549},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z898)","v":7.3384068206582835}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E899)","v":1.9119021289391214},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F899)","v":1.8413590159050819},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G899)","v":1.7583333782280444},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H899)","v":1.6753077405510066},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I899)","v":1.5922821028739689},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J899)","v":1.5092564651969311},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K899)","v":1.4262308275198934},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L899)","v":1.3432051898428559},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M899)","v":1.2724892030610091},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N899)","v":2.8466503672794934},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O899)","v":4.473129996015186},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P899)","v":4.485803628486571},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q899)","v":4.5470366109579556},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R899)","v":4.3736443584293401},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S899)","v":4.1962551736507256},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T899)","v":4.1075552000114177},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U899)","v":4.0188552263721107},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V899)","v":3.9301552527328032},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W899)","v":3.7527553054541882},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X899)","v":3.5753553581755733},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y899)","v":3.3979554108969583},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z899)","v":3.2205554636183424}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E900)","v":1.6640060983066303},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F900)","v":1.6472301427829581},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G900)","v":1.5701219848181274},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H900)","v":1.4930138268532966},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I900)","v":1.4159056688884657},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J900)","v":1.338797510923635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K900)","v":1.261689352958804},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L900)","v":1.2240477944495234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M900)","v":1.2604003143355611},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N900)","v":0.53521799589024466},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O900)","v":0.64250934487857003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P900)","v":1.7267637708412702},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q900)","v":2.4200917875539698},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R900)","v":6.6623689707166696},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S900)","v":17.680231642379372},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T900)","v":17.449767078360722},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U900)","v":17.219302514342075},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V900)","v":16.988837950323422},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W900)","v":16.527908822286122},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X900)","v":16.066979694248822},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y900)","v":15.606050566211522},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z900)","v":15.145121438174222}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E901)","v":59.724365166094302},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F901)","v":63.935933558664836},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G901)","v":76.126589163179574},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H901)","v":87.017400261183752},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I901)","v":95.693539027444999},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J901)","v":103.94807268293479},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K901)","v":115.12494477690572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L901)","v":123.71778058952688},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M901)","v":130.56848387739845},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N901)","v":138.59220029022538},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O901)","v":143.91469628816526},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P901)","v":156.4705364469414},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q901)","v":166.34944559872017},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R901)","v":178.202608245699},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S901)","v":198.69841415856635},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T901)","v":193.455850507234},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U901)","v":188.21328685590163},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V901)","v":182.97072320456931},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W901)","v":172.48559590190456},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X901)","v":162.00046859923987},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y901)","v":151.51534129657512},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z901)","v":141.03021399391037}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E902)","v":13.152746291034745},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F902)","v":10.273361992380018},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G902)","v":7.1311539261386852},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H902)","v":4.1593100450642337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I902)","v":1.0718808320990563},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J902)","v":0.91146013643291179},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K902)","v":0.75103944076676776},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L902)","v":0.59061874510062351},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M902)","v":0.4301980494344792},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N902)","v":0.269777353768335},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O902)","v":3.0741897477652009},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P902)","v":2.7497048746909627},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q902)","v":2.6394723413309},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R902)","v":2.9466410772386249},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S902)","v":4.9051211887079305},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T902)","v":4.4800596052206982},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U902)","v":4.0588969623107829},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V902)","v":3.6377343194008676},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W902)","v":2.795409033581036},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X902)","v":2.3782041701300005},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y902)","v":1.9771779728700003},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z902)","v":1.5761517756100001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O903)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P903)","v":0.52670989000000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q903)","v":1.1875794284000001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R903)","v":4.1695039817200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S903)","v":10.195927595720001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T903)","v":9.0492736053999998},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U903)","v":7.9026196150800008},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V903)","v":6.75596562476},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W903)","v":4.5153286331200002},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X903)","v":2.4039837821200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y903)","v":0.6933109662200001},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z903)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E904)","v":3.1959001246033441},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F904)","v":3.1767869742251138},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G904)","v":2.7732182905912328},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H904)","v":2.2778990707981088},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I904)","v":2.3615578721754948},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J904)","v":1.631629594275571},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K904)","v":1.0973428805731991},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L904)","v":0.6857996062005185},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M904)","v":2.896072035743761},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N904)","v":3.997411059040898},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O904)","v":5.3471853888146086},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P904)","v":8.1332166245206956},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q904)","v":9.1836258045957493},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R904)","v":11.591649723595703},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S904)","v":12.745091181839253},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T904)","v":10.690543589272579},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U904)","v":8.8248608303927778},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V904)","v":7.1317915923811626},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W904)","v":4.1537502627879572},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X904)","v":1.896244894144774},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y904)","v":0.46185580854159125},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z904)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E905)","v":1.0907799806002296E-4},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F905)","v":4.2341820865486306E-3},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G905)","v":1.713511455895649},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H905)","v":4.4310292657558241},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I905)","v":10.479038574294238},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J905)","v":8.1234897105627546},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K905)","v":5.7679626624308842},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L905)","v":3.4132649982366337},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M905)","v":1.4005930287116493},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y905)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z905)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E906)","v":4.7102885656919868},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M906)","v":4.8939744974304178},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y906)","v":2.4850744974304182},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z906)","v":2.4850744974304182}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":543.84921996529022},{"$f":"SUM(F727:F741)","v":543.21756993014912},548.92038582891007,556.838154932321,568.53769253077405,571.78490804359546,580.80723874384091,591.45328813741833,603.3922296966598,619.58566532788939,638.60088543431129,658.11241909828971,673.59136971559963,728.17542389888092,784.38534743165712,769.18507103327181,754.17755840915027,739.3426593058972,710.13362923482066,682.19954768770322,655.50543312491675,630.80121368887183]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1081)","v":0},{"$f":"E893","v":0},{"$f":"F893","v":0},{"$f":"G893","v":0},{"$f":"H893","v":0},{"$f":"I893","v":0},{"$f":"J893","v":0},{"$f":"K893","v":0},{"$f":"L893","v":0},{"$f":"M893","v":0},{"$f":"N893","v":0},{"$f":"O893","v":0},{"$f":"P893","v":0},{"$f":"Q893","v":0},{"$f":"R893","v":0},{"$f":"S893","v":0},{"$f":"T893","v":0},{"$f":"U893","v":0},{"$f":"V893","v":0},{"$f":"W893","v":0},{"$f":"X893","v":0},{"$f":"Y893","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1082)","v":0},{"$f":"E894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1083)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1085)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1087)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1089)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1091)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1093)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U749:U763)","v":0},{"$f":"SUM(V749:V763)","v":0},{"$f":"SUM(W749:W763)","v":0},{"$f":"SUM(X749:X763)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1099)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1099)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1100)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1100)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1101)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1101)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1102)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1102)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1103)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1103)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1104)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1104)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1105)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1105)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1106)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1106)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1107)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1107)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1108)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1108)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1109)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1109)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1110)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1110)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1111)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1111)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1112)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1112)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E766:E780)","v":0},{"$f":"SUM(F766:F780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1117)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1117)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1118)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1118)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1119)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1119)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1120)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1120)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1121)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1121)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1122)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1122)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1123)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1123)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1124)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1124)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1125)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1125)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1126)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1126)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1127)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1127)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1128)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1128)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1129)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1129)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1130)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1130)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},{"$f":"SUM(F785:F799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1135)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1135)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1136)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1136)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1137)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1137)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1138)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1138)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1139)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1139)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1140)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1140)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1141)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1141)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1142)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1142)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1143)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1143)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1144)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1144)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1145)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1145)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1146)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1146)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1147)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1147)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1148)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1148)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1153)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1153)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1154)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1154)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1155)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1155)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1156)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1156)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1157)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1157)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1158)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1158)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1159)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1159)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1160)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1160)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1161)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1161)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1162)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1162)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1163)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1163)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1164)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1164)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1165)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1165)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1166)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1166)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capital base at 30 Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1171)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1171)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1172)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1172)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1173)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1173)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1174)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1174)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1175)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1175)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1176)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1176)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1177)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1177)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1178)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1178)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1179)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1179)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1180)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1180)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1181)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1181)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1182)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1182)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1183)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1183)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1184)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1184)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},{"$f":"SUM(F839:F853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1189)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1189)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1190)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1190)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1191)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1191)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1192)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1192)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1193)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1193)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1194)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1194)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1195)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1195)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1196)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1196)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1197)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1197)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1198)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1198)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1199)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1199)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1200)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1200)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1201)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1201)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1202)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1202)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1207)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1207)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1208)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1208)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1209)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1209)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1210)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1210)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1211)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1211)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1212)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1212)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1213)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1213)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1214)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1214)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1215)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1215)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1216)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1216)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1217)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1217)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1218)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1218)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1219)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1219)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1220)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1220)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},{"$f":"SUM(F875:F889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1225)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1225)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1226)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1226)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1227)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1227)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1228)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1228)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1229)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1229)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1230)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1230)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1231)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1231)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1232)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1232)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1233)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1233)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1234)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1234)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1235)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1235)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1236)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1236)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1237)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1237)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!E1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!F1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!G1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!H1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!I1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!J1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!K1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!L1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!M1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!N1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!O1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!P1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Q1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!R1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!S1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!T1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!U1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!V1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!W1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!X1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Y1238)","v":0},{"$f":"SUM(ICB_at_2000:Capex_to_Jun_2014!Z1238)","v":0}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U893:U907)","v":0},{"$f":"SUM(V893:V907)","v":0},0,0,0,0]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},{"$f":"H764-G908","v":0},{"$f":"I764-H908","v":0},{"$f":"J764-I908","v":0},{"$f":"K764-J908","v":0},{"$f":"L764-K908","v":0},{"$f":"M764-L908","v":0},{"$f":"N764-M908","v":0},{"$f":"O764-N908","v":0},{"$f":"P764-O908","v":0},{"$f":"Q764-P908","v":0},{"$f":"R764-Q908","v":0},{"$f":"S764-R908","v":0},{"$f":"T764-S908","v":0},{"$f":"U764-T908","v":0},{"$f":"V764-U908","v":0},{"$f":"W764-V908","v":0},{"$f":"X764-W908","v":0},{"$f":"Y764-X908","v":0},{"$f":"Z764-Y908","v":0}]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837147,971.59786530054862,1020.0491735738893,1002.7604093615128,984.4263030315517,966.09219670159052,929.88286708075782,894.77213497652701,861.03172620257556]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1002.7604093615129,984.4263030315517,966.09219670159052,929.88286708075782,894.77213497652679,861.03172620257556]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":823.33664135834067},833.56563559924984,830.90308864926203,836.13194778550701,844.20949180791899,857.39639544808506,856.12195648304862,859.13900474119134,862.16323099798706,864.37687237376133,879.71137620254331,898.52068490478359,913.5174774092344,923.31505327837135,971.59786530054862,1020.0491735738893,1015.2175380416948,1008.8035049606596,1002.3894718796244,988.93418689137263,975.37741067744389,962.05608288334167]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":535.75717978581633},543.84921996529022,543.21756993014912,548.92038582891007,556.838154932321,568.53769253077405,571.78490804359546,580.80723874384091,591.45328813741833,603.3922296966598,619.58566532788939,638.60088543431129,658.11241909828971,673.59136971559963,728.17542389888092,784.38534743165712,769.18507103327181,754.17755840915027,739.3426593058972,710.13362923482066,682.19954768770322,655.50543312491675]

{"sheet":"ICB_at_2000","index":10,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"Initial capital base"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,{"$f":"Inputs!G542","v":105},{"$f":"(E9>=1)*(E9-E$6)","v":104},{"$f":"(F9>=1)*(F9-F$6)","v":103},102,101,100,99,{"$f":"(K9>=1)*(K9-K$6)","v":98},{"$f":"(L9>=1)*(L9-L$6)","v":97},96,95,94.5,93.5,92.5,91.5,90.5,90,89.5,89,{"$f":"(W9>=1)*(W9-W$6)","v":88},87,86]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,{"$f":"Inputs!G543","v":0},{"$f":"(E10>=1)*(E10-E$6)","v":0},0,0,0,0,0,{"$f":"(K10>=1)*(K10-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V10>=1)*(V10-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,{"$f":"Inputs!G544","v":50},49,48,47,46,45,44,{"$f":"(K11>=1)*(K11-K$6)","v":43},42,41,40,39.5,38.5,37.5,36.5,35.5,35,34.5,{"$f":"(V11>=1)*(V11-V$6)","v":34},33,32,31]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,{"$f":"Inputs!G545","v":40},39,38,37,36,35,34,{"$f":"(K12>=1)*(K12-K$6)","v":33},32,31,30,29.5,28.5,27.5,26.5,25.5,25,24.5,{"$f":"(V12>=1)*(V12-V$6)","v":24},23,22,21]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,{"$f":"Inputs!G546","v":32},31,30,29,28,27,26,{"$f":"(K13>=1)*(K13-K$6)","v":25},24,23,22,21.5,20.5,19.5,18.5,17.5,17,16.5,{"$f":"(V13>=1)*(V13-V$6)","v":16},15,14,13]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,{"$f":"Inputs!G547","v":27},26,25,24,23,22,21,{"$f":"(K14>=1)*(K14-K$6)","v":20},19,18,17,16.5,15.5,14.5,13.5,12.5,12,11.5,{"$f":"(V14>=1)*(V14-V$6)","v":11},10,9,8]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,{"$f":"Inputs!G548","v":24},23,22,21,20,19,18,{"$f":"(K15>=1)*(K15-K$6)","v":17},16,15,14,13.5,12.5,11.5,10.5,9.5,9,8.5,{"$f":"(V15>=1)*(V15-V$6)","v":8},7,6,5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,{"$f":"Inputs!G549","v":23},22,21,20,19,18,17,{"$f":"(K16>=1)*(K16-K$6)","v":16},15,14,13,12.5,11.5,10.5,9.5,8.5,8,7.5,{"$f":"(V16>=1)*(V16-V$6)","v":7},6,5,4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,{"$f":"Inputs!G550","v":10},9,8,7,6,5,4,{"$f":"(K17>=1)*(K17-K$6)","v":3},2,1,0,0,0,0,0,0,0,0,{"$f":"(V17>=1)*(V17-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,{"$f":"Inputs!G551","v":5},4,3,2,1,0,0,{"$f":"(K18>=1)*(K18-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V18>=1)*(V18-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,{"$f":"Inputs!G552","v":0},0,0,0,0,0,0,{"$f":"(K19>=1)*(K19-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V19>=1)*(V19-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,{"$f":"Inputs!G553","v":5},4,3,2,1,0,0,{"$f":"(K20>=1)*(K20-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V20>=1)*(V20-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,{"$f":"Inputs!G554","v":5},4,3,2,1,0,0,{"$f":"(K21>=1)*(K21-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V21>=1)*(V21-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,{"$f":"Inputs!G555","v":0},0,0,0,0,0,0,{"$f":"(K22>=1)*(K22-K$6)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(V22>=1)*(V22-V$6)","v":0},0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!S344","v":229.05971113112551},{"$f":"E171","v":226.9277816384496},{"$f":"F171","v":224.79585214577369},222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,196.56005730097129,195.46805698263256,194.37605666429383,192.19205602761636,190.00805539093889,187.82405475426143]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!S345","v":0},{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!S346","v":272.00411437946639},266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,191.05351552837772,188.32417959225805,185.59484365613838,180.13617178389902,174.67749991165965,169.21882803942029]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!S347","v":147.77404958553313},144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,92.19487271319089,90.350975258927065,88.507077804663254,84.819282896135618,81.131487987607983,77.443693079080347]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!S348","v":42.709587215270517},41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!S349","v":14.931315459826404},14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.7705490832646351,6.4884428714619418,6.2063366596592484,5.6421242360538617,5.0779118124484759,4.5136993888430901]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!S350","v":3.0307573458906956},2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1068648306076485,1.0453723400183348,0.98387984942902096,0.8608948682503933,0.73790988707176564,0.61492490589313809]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!S351","v":2.6734342796461044},2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2149772128163252,0.20154113701530488,0.18810506121428455,0.1612329096122439,0.13436075801020325,0.1074886064081626]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!S352","v":81.134109294042105},74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!S353","v":23.149820007331915},19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,{"$f":"R180","v":8.8817841970012523E-16},8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!S354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!S355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!S356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!S357","v":6.8697426602079696},6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,{"$f":"SUM(J27:J41)","v":694.76985711449959},672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,{"$f":"SUM(U27:U41)","v":513.13773064732914},{"$f":"SUM(V27:V41)","v":506.46334746176694},{"$f":"SUM(W27:W41)","v":499.78896427620498},486.44019790508088,473.09143153395684,459.74266516283257]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E45:E59)","v":0},{"$f":"SUM(F45:F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E581","v":2.1319294926759116},{"$f":"Inputs!F581","v":2.131929492675912},{"$f":"Inputs!G581","v":2.1319294926759116},{"$f":"Inputs!H581","v":2.1319294926759116},{"$f":"Inputs!I581","v":2.1319294926759111},{"$f":"Inputs!J581","v":2.1840006366774585},{"$f":"Inputs!K581","v":2.1840006366774589},{"$f":"Inputs!L581","v":2.1840006366774589},{"$f":"Inputs!M581","v":2.1840006366774594},{"$f":"Inputs!N581","v":2.1840006366774594},{"$f":"Inputs!O581","v":1.0920003183387292},{"$f":"Inputs!P581","v":2.1840006366774585},{"$f":"Inputs!Q581","v":2.1840006366774585},{"$f":"Inputs!R581","v":2.1840006366774585},{"$f":"Inputs!S581","v":2.1840006366774585},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.0920003183387295},{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9*U$6,U27)),U27)","v":1.0920003183387295},1.0920003183387295,2.1840006366774589,2.1840006366774585,2.1840006366774585,2.1840006366774585]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E582","v":0},{"$f":"Inputs!F582","v":0},{"$f":"Inputs!G582","v":0},{"$f":"Inputs!H582","v":0},{"$f":"Inputs!I582","v":0},{"$f":"Inputs!J582","v":0},{"$f":"Inputs!K582","v":0},{"$f":"Inputs!L582","v":0},{"$f":"Inputs!M582","v":0},{"$f":"Inputs!N582","v":0},{"$f":"Inputs!O582","v":0},{"$f":"Inputs!P582","v":0},{"$f":"Inputs!Q582","v":0},{"$f":"Inputs!R582","v":0},{"$f":"Inputs!S582","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E583","v":5.2727760257390139},{"$f":"Inputs!F583","v":5.2727760257390139},{"$f":"Inputs!G583","v":5.2727760257390139},{"$f":"Inputs!H583","v":5.2727760257390122},{"$f":"Inputs!I583","v":5.2727760257390139},{"$f":"Inputs!J583","v":5.4586718722393597},{"$f":"Inputs!K583","v":5.4586718722393588},{"$f":"Inputs!L583","v":5.4586718722393588},{"$f":"Inputs!M583","v":5.4586718722393588},{"$f":"Inputs!N583","v":5.4586718722393588},{"$f":"Inputs!O583","v":2.7293359361196807},{"$f":"Inputs!P583","v":5.4586718722393615},{"$f":"Inputs!Q583","v":5.4586718722393597},{"$f":"Inputs!R583","v":5.4586718722393597},{"$f":"Inputs!S583","v":5.4586718722393597},2.7293359361196821,2.7293359361196816,2.7293359361196821,5.4586718722393641,5.4586718722393641,5.4586718722393641,5.4586718722393641]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E584","v":3.7402455574131661},{"$f":"Inputs!F584","v":3.7402455574131661},{"$f":"Inputs!G584","v":3.7402455574131657},{"$f":"Inputs!H584","v":3.7402455574131657},{"$f":"Inputs!I584","v":3.7402455574131657},{"$f":"Inputs!J584","v":3.6877949085276382},{"$f":"Inputs!K584","v":3.6877949085276382},{"$f":"Inputs!L584","v":3.6877949085276382},{"$f":"Inputs!M584","v":3.6877949085276382},{"$f":"Inputs!N584","v":3.6877949085276382},{"$f":"Inputs!O584","v":1.8438974542638198},{"$f":"Inputs!P584","v":3.6877949085276396},{"$f":"Inputs!Q584","v":3.6877949085276396},{"$f":"Inputs!R584","v":3.68779490852764},{"$f":"Inputs!S584","v":3.68779490852764},1.843897454263818,1.8438974542638178,1.8438974542638176,3.6877949085276356,3.6877949085276356,3.6877949085276356,3.6877949085276356]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E585","v":1.3451738588290076},{"$f":"Inputs!F585","v":1.3451738588290079},{"$f":"Inputs!G585","v":1.3451738588290076},{"$f":"Inputs!H585","v":1.3451738588290076},{"$f":"Inputs!I585","v":1.3451738588290076},{"$f":"Inputs!J585","v":1.3042293972935903},{"$f":"Inputs!K585","v":1.3042293972935903},{"$f":"Inputs!L585","v":1.3042293972935903},{"$f":"Inputs!M585","v":1.3042293972935903},{"$f":"Inputs!N585","v":1.3042293972935903},{"$f":"Inputs!O585","v":0.65211469864679505},{"$f":"Inputs!P585","v":1.3042293972935901},{"$f":"Inputs!Q585","v":1.3042293972935901},{"$f":"Inputs!R585","v":1.3042293972935901},{"$f":"Inputs!S585","v":1.3042293972935901},0.65211469864679572,0.65211469864679572,0.65211469864679583,1.3042293972935917,1.3042293972935917,1.3042293972935914,1.3042293972935914]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E586","v":0.50372842810158358},{"$f":"Inputs!F586","v":0.50372842810158358},{"$f":"Inputs!G586","v":0.50372842810158358},{"$f":"Inputs!H586","v":0.50372842810158347},{"$f":"Inputs!I586","v":0.50372842810158347},{"$f":"Inputs!J586","v":0.56421242360538559},{"$f":"Inputs!K586","v":0.56421242360538559},{"$f":"Inputs!L586","v":0.56421242360538559},{"$f":"Inputs!M586","v":0.56421242360538559},{"$f":"Inputs!N586","v":0.56421242360538559},{"$f":"Inputs!O586","v":0.28210621180269274},{"$f":"Inputs!P586","v":0.56421242360538548},{"$f":"Inputs!Q586","v":0.56421242360538548},{"$f":"Inputs!R586","v":0.56421242360538548},{"$f":"Inputs!S586","v":0.56421242360538548},0.28210621180269313,0.28210621180269313,0.28210621180269313,0.56421242360538626,0.56421242360538615,0.56421242360538626,0.56421242360538626]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E587","v":0.12785031843118666},{"$f":"Inputs!F587","v":0.12785031843118663},{"$f":"Inputs!G587","v":0.12785031843118663},{"$f":"Inputs!H587","v":0.12785031843118663},{"$f":"Inputs!I587","v":0.12785031843118663},{"$f":"Inputs!J587","v":0.12298498117862777},{"$f":"Inputs!K587","v":0.12298498117862777},{"$f":"Inputs!L587","v":0.12298498117862777},{"$f":"Inputs!M587","v":0.12298498117862777},{"$f":"Inputs!N587","v":0.12298498117862777},{"$f":"Inputs!O587","v":6.1492490589313879E-2},{"$f":"Inputs!P587","v":0.12298498117862776},{"$f":"Inputs!Q587","v":0.12298498117862776},{"$f":"Inputs!R587","v":0.12298498117862776},{"$f":"Inputs!S587","v":0.12298498117862776},6.1492490589313803E-2,6.1492490589313803E-2,6.149249058931381E-2,0.12298498117862762,0.12298498117862762,0.12298498117862761,0.12298498117862762]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E588","v":0.11768025051075569},{"$f":"Inputs!F588","v":0.11768025051075567},{"$f":"Inputs!G588","v":0.11768025051075567},{"$f":"Inputs!H588","v":0.11768025051075567},{"$f":"Inputs!I588","v":0.11768025051075567},{"$f":"Inputs!J588","v":0.11583516817179587},{"$f":"Inputs!K588","v":0.11583516817179587},{"$f":"Inputs!L588","v":0.11583516817179587},{"$f":"Inputs!M588","v":0.11583516817179587},{"$f":"Inputs!N588","v":0.11583516817179587},{"$f":"Inputs!O588","v":1.3436075801020336E-2},{"$f":"Inputs!P588","v":2.6872151602040668E-2},{"$f":"Inputs!Q588","v":2.6872151602040668E-2},{"$f":"Inputs!R588","v":2.6872151602040668E-2},{"$f":"Inputs!S588","v":2.6872151602040668E-2},1.3436075801020325E-2,1.3436075801020325E-2,1.3436075801020325E-2,2.687215160204065E-2,2.687215160204065E-2,2.687215160204065E-2,2.687215160204065E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E589","v":6.9266581908554112},{"$f":"Inputs!F589","v":6.9266581908554112},{"$f":"Inputs!G589","v":6.9266581908554086},{"$f":"Inputs!H589","v":6.9266581908554086},{"$f":"Inputs!I589","v":6.9266581908554086},{"$f":"Inputs!J589","v":9.300163667953008},{"$f":"Inputs!K589","v":9.300163667953008},{"$f":"Inputs!L589","v":9.300163667953008},{"$f":"Inputs!M589","v":9.300163667953008},{"$f":"Inputs!N589","v":9.300163667953008},{"$f":"Inputs!O589","v":0},{"$f":"Inputs!P589","v":0},{"$f":"Inputs!Q589","v":0},{"$f":"Inputs!R589","v":0},{"$f":"Inputs!S589","v":0},3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E590","v":3.9805706946217985},{"$f":"Inputs!F590","v":3.9805706946217989},{"$f":"Inputs!G590","v":3.9805706946217985},{"$f":"Inputs!H590","v":3.9805706946217971},{"$f":"Inputs!I590","v":3.9805706946217971},{"$f":"Inputs!J590","v":0},{"$f":"Inputs!K590","v":0},{"$f":"Inputs!L590","v":0},{"$f":"Inputs!M590","v":0},{"$f":"Inputs!N590","v":0},{"$f":"Inputs!O590","v":0},{"$f":"Inputs!P590","v":0},{"$f":"Inputs!Q590","v":0},{"$f":"Inputs!R590","v":0},{"$f":"Inputs!S590","v":0},8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E591","v":0},{"$f":"Inputs!F591","v":0},{"$f":"Inputs!G591","v":0},{"$f":"Inputs!H591","v":0},{"$f":"Inputs!I591","v":0},{"$f":"Inputs!J591","v":0},{"$f":"Inputs!K591","v":0},{"$f":"Inputs!L591","v":0},{"$f":"Inputs!M591","v":0},{"$f":"Inputs!N591","v":0},{"$f":"Inputs!O591","v":0},{"$f":"Inputs!P591","v":0},{"$f":"Inputs!Q591","v":0},{"$f":"Inputs!R591","v":0},{"$f":"Inputs!S591","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E592","v":0},{"$f":"Inputs!F592","v":0},{"$f":"Inputs!G592","v":0},{"$f":"Inputs!H592","v":0},{"$f":"Inputs!I592","v":0},{"$f":"Inputs!J592","v":0},{"$f":"Inputs!K592","v":0},{"$f":"Inputs!L592","v":0},{"$f":"Inputs!M592","v":0},{"$f":"Inputs!N592","v":0},{"$f":"Inputs!O592","v":0},{"$f":"Inputs!P592","v":0},{"$f":"Inputs!Q592","v":0},{"$f":"Inputs!R592","v":0},{"$f":"Inputs!S592","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E593","v":0},{"$f":"Inputs!F593","v":0},{"$f":"Inputs!G593","v":0},{"$f":"Inputs!H593","v":0},{"$f":"Inputs!I593","v":0},{"$f":"Inputs!J593","v":0},{"$f":"Inputs!K593","v":0},{"$f":"Inputs!L593","v":0},{"$f":"Inputs!M593","v":0},{"$f":"Inputs!N593","v":0},{"$f":"Inputs!O593","v":0},{"$f":"Inputs!P593","v":0},{"$f":"Inputs!Q593","v":0},{"$f":"Inputs!R593","v":0},{"$f":"Inputs!S593","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":24.146612817177832},24.146612817177836,24.146612817177832,24.146612817177825,24.146612817177829,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,6.6743831855620508,13.348766371124102,13.3487663711241,13.3487663711241,13.3487663711241,6.6743831855620881,{"$f":"SUM(U63:U77)","v":6.6743831855620517},{"$f":"SUM(V63:V77)","v":6.6743831855620517},{"$f":"SUM(W63:W77)","v":13.348766371124103},{"$f":"SUM(X63:X77)","v":13.348766371124103},13.348766371124103,13.348766371124103]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1417","v":0},{"$f":"Inputs!F1417","v":0},{"$f":"Inputs!G1417","v":0},{"$f":"Inputs!H1417","v":0},{"$f":"Inputs!I1417","v":0},{"$f":"Inputs!J1417","v":0},{"$f":"Inputs!K1417","v":0},{"$f":"Inputs!L1417","v":0},{"$f":"Inputs!M1417","v":0},{"$f":"Inputs!N1417","v":0},{"$f":"Inputs!O1417","v":0},{"$f":"Inputs!P1417","v":0},{"$f":"Inputs!Q1417","v":0},{"$f":"Inputs!R1417","v":0},{"$f":"Inputs!S1417","v":0},{"$f":"Inputs!T1417","v":0},{"$f":"Inputs!U1417","v":0},{"$f":"Inputs!V1417","v":0},{"$f":"Inputs!W1417","v":0},{"$f":"Inputs!X1417","v":0},{"$f":"Inputs!Y1417","v":0},{"$f":"Inputs!Z1417","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1418","v":0},{"$f":"Inputs!F1418","v":0},{"$f":"Inputs!G1418","v":0},{"$f":"Inputs!H1418","v":0},{"$f":"Inputs!I1418","v":0},{"$f":"Inputs!J1418","v":0},{"$f":"Inputs!K1418","v":0},{"$f":"Inputs!L1418","v":0},{"$f":"Inputs!M1418","v":0},{"$f":"Inputs!N1418","v":0},{"$f":"Inputs!O1418","v":0},{"$f":"Inputs!P1418","v":0},{"$f":"Inputs!Q1418","v":0},{"$f":"Inputs!R1418","v":0},{"$f":"Inputs!S1418","v":0},{"$f":"Inputs!T1418","v":0},{"$f":"Inputs!U1418","v":0},{"$f":"Inputs!V1418","v":0},{"$f":"Inputs!W1418","v":0},{"$f":"Inputs!X1418","v":0},{"$f":"Inputs!Y1418","v":0},{"$f":"Inputs!Z1418","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1419","v":0},{"$f":"Inputs!F1419","v":0},{"$f":"Inputs!G1419","v":0},{"$f":"Inputs!H1419","v":0},{"$f":"Inputs!I1419","v":0},{"$f":"Inputs!J1419","v":0},{"$f":"Inputs!K1419","v":0},{"$f":"Inputs!L1419","v":0},{"$f":"Inputs!M1419","v":0},{"$f":"Inputs!N1419","v":0},{"$f":"Inputs!O1419","v":0},{"$f":"Inputs!P1419","v":0},{"$f":"Inputs!Q1419","v":0},{"$f":"Inputs!R1419","v":0},{"$f":"Inputs!S1419","v":0},{"$f":"Inputs!T1419","v":0},{"$f":"Inputs!U1419","v":0},{"$f":"Inputs!V1419","v":0},{"$f":"Inputs!W1419","v":0},{"$f":"Inputs!X1419","v":0},{"$f":"Inputs!Y1419","v":0},{"$f":"Inputs!Z1419","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1420","v":0},{"$f":"Inputs!F1420","v":0},{"$f":"Inputs!G1420","v":0},{"$f":"Inputs!H1420","v":0},{"$f":"Inputs!I1420","v":0},{"$f":"Inputs!J1420","v":0},{"$f":"Inputs!K1420","v":0},{"$f":"Inputs!L1420","v":0},{"$f":"Inputs!M1420","v":0},{"$f":"Inputs!N1420","v":0},{"$f":"Inputs!O1420","v":0},{"$f":"Inputs!P1420","v":0},{"$f":"Inputs!Q1420","v":0},{"$f":"Inputs!R1420","v":0},{"$f":"Inputs!S1420","v":0},{"$f":"Inputs!T1420","v":0},{"$f":"Inputs!U1420","v":0},{"$f":"Inputs!V1420","v":0},{"$f":"Inputs!W1420","v":0},{"$f":"Inputs!X1420","v":0},{"$f":"Inputs!Y1420","v":0},{"$f":"Inputs!Z1420","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1421","v":0},{"$f":"Inputs!F1421","v":0},{"$f":"Inputs!G1421","v":0},{"$f":"Inputs!H1421","v":0},{"$f":"Inputs!I1421","v":0},{"$f":"Inputs!J1421","v":0},{"$f":"Inputs!K1421","v":0},{"$f":"Inputs!L1421","v":0},{"$f":"Inputs!M1421","v":0},{"$f":"Inputs!N1421","v":0},{"$f":"Inputs!O1421","v":0},{"$f":"Inputs!P1421","v":0},{"$f":"Inputs!Q1421","v":0},{"$f":"Inputs!R1421","v":0},{"$f":"Inputs!S1421","v":0},{"$f":"Inputs!T1421","v":0},{"$f":"Inputs!U1421","v":0},{"$f":"Inputs!V1421","v":0},{"$f":"Inputs!W1421","v":0},{"$f":"Inputs!X1421","v":0},{"$f":"Inputs!Y1421","v":0},{"$f":"Inputs!Z1421","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E1422","v":0},{"$f":"Inputs!F1422","v":0},{"$f":"Inputs!G1422","v":0},{"$f":"Inputs!H1422","v":0},{"$f":"Inputs!I1422","v":0},{"$f":"Inputs!J1422","v":0},{"$f":"Inputs!K1422","v":0},{"$f":"Inputs!L1422","v":0},{"$f":"Inputs!M1422","v":0},{"$f":"Inputs!N1422","v":0},{"$f":"Inputs!O1422","v":0},{"$f":"Inputs!P1422","v":0},{"$f":"Inputs!Q1422","v":0},{"$f":"Inputs!R1422","v":0},{"$f":"Inputs!S1422","v":0},{"$f":"Inputs!T1422","v":0},{"$f":"Inputs!U1422","v":0},{"$f":"Inputs!V1422","v":0},{"$f":"Inputs!W1422","v":0},{"$f":"Inputs!X1422","v":0},{"$f":"Inputs!Y1422","v":0},{"$f":"Inputs!Z1422","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1423","v":0},{"$f":"Inputs!F1423","v":0},{"$f":"Inputs!G1423","v":0},{"$f":"Inputs!H1423","v":0},{"$f":"Inputs!I1423","v":0},{"$f":"Inputs!J1423","v":0},{"$f":"Inputs!K1423","v":0},{"$f":"Inputs!L1423","v":0},{"$f":"Inputs!M1423","v":0},{"$f":"Inputs!N1423","v":0},{"$f":"Inputs!O1423","v":0},{"$f":"Inputs!P1423","v":0},{"$f":"Inputs!Q1423","v":0},{"$f":"Inputs!R1423","v":0},{"$f":"Inputs!S1423","v":0},{"$f":"Inputs!T1423","v":0},{"$f":"Inputs!U1423","v":0},{"$f":"Inputs!V1423","v":0},{"$f":"Inputs!W1423","v":0},{"$f":"Inputs!X1423","v":0},{"$f":"Inputs!Y1423","v":0},{"$f":"Inputs!Z1423","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E1424","v":0},{"$f":"Inputs!F1424","v":0},{"$f":"Inputs!G1424","v":0},{"$f":"Inputs!H1424","v":0},{"$f":"Inputs!I1424","v":0},{"$f":"Inputs!J1424","v":0},{"$f":"Inputs!K1424","v":0},{"$f":"Inputs!L1424","v":0},{"$f":"Inputs!M1424","v":0},{"$f":"Inputs!N1424","v":0},{"$f":"Inputs!O1424","v":0},{"$f":"Inputs!P1424","v":0},{"$f":"Inputs!Q1424","v":0},{"$f":"Inputs!R1424","v":0},{"$f":"Inputs!S1424","v":0},{"$f":"Inputs!T1424","v":0},{"$f":"Inputs!U1424","v":0},{"$f":"Inputs!V1424","v":0},{"$f":"Inputs!W1424","v":0},{"$f":"Inputs!X1424","v":0},{"$f":"Inputs!Y1424","v":0},{"$f":"Inputs!Z1424","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1425","v":0},{"$f":"Inputs!F1425","v":0},{"$f":"Inputs!G1425","v":0},{"$f":"Inputs!H1425","v":0},{"$f":"Inputs!I1425","v":0},{"$f":"Inputs!J1425","v":0},{"$f":"Inputs!K1425","v":0},{"$f":"Inputs!L1425","v":0},{"$f":"Inputs!M1425","v":0},{"$f":"Inputs!N1425","v":0},{"$f":"Inputs!O1425","v":0},{"$f":"Inputs!P1425","v":0},{"$f":"Inputs!Q1425","v":0},{"$f":"Inputs!R1425","v":0},{"$f":"Inputs!S1425","v":0},{"$f":"Inputs!T1425","v":0},{"$f":"Inputs!U1425","v":0},{"$f":"Inputs!V1425","v":0},{"$f":"Inputs!W1425","v":0},{"$f":"Inputs!X1425","v":0},{"$f":"Inputs!Y1425","v":0},{"$f":"Inputs!Z1425","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1426","v":0},{"$f":"Inputs!F1426","v":0},{"$f":"Inputs!G1426","v":0},{"$f":"Inputs!H1426","v":0},{"$f":"Inputs!I1426","v":0},{"$f":"Inputs!J1426","v":0},{"$f":"Inputs!K1426","v":0},{"$f":"Inputs!L1426","v":0},{"$f":"Inputs!M1426","v":0},{"$f":"Inputs!N1426","v":0},{"$f":"Inputs!O1426","v":0},{"$f":"Inputs!P1426","v":0},{"$f":"Inputs!Q1426","v":0},{"$f":"Inputs!R1426","v":0},{"$f":"Inputs!S1426","v":0},{"$f":"Inputs!T1426","v":0},{"$f":"Inputs!U1426","v":0},{"$f":"Inputs!V1426","v":0},{"$f":"Inputs!W1426","v":0},{"$f":"Inputs!X1426","v":0},{"$f":"Inputs!Y1426","v":0},{"$f":"Inputs!Z1426","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1427","v":0},{"$f":"Inputs!F1427","v":0},{"$f":"Inputs!G1427","v":0},{"$f":"Inputs!H1427","v":0},{"$f":"Inputs!I1427","v":0},{"$f":"Inputs!J1427","v":0},{"$f":"Inputs!K1427","v":0},{"$f":"Inputs!L1427","v":0},{"$f":"Inputs!M1427","v":0},{"$f":"Inputs!N1427","v":0},{"$f":"Inputs!O1427","v":0},{"$f":"Inputs!P1427","v":0},{"$f":"Inputs!Q1427","v":0},{"$f":"Inputs!R1427","v":0},{"$f":"Inputs!S1427","v":0},{"$f":"Inputs!T1427","v":0},{"$f":"Inputs!U1427","v":0},{"$f":"Inputs!V1427","v":0},{"$f":"Inputs!W1427","v":0},{"$f":"Inputs!X1427","v":0},{"$f":"Inputs!Y1427","v":0},{"$f":"Inputs!Z1427","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E1428","v":0},{"$f":"Inputs!F1428","v":0},{"$f":"Inputs!G1428","v":0},{"$f":"Inputs!H1428","v":0},{"$f":"Inputs!I1428","v":0},{"$f":"Inputs!J1428","v":0},{"$f":"Inputs!K1428","v":0},{"$f":"Inputs!L1428","v":0},{"$f":"Inputs!M1428","v":0},{"$f":"Inputs!N1428","v":0},{"$f":"Inputs!O1428","v":0},{"$f":"Inputs!P1428","v":0},{"$f":"Inputs!Q1428","v":0},{"$f":"Inputs!R1428","v":0},{"$f":"Inputs!S1428","v":0},{"$f":"Inputs!T1428","v":0},{"$f":"Inputs!U1428","v":0},{"$f":"Inputs!V1428","v":0},{"$f":"Inputs!W1428","v":0},{"$f":"Inputs!X1428","v":0},{"$f":"Inputs!Y1428","v":0},{"$f":"Inputs!Z1428","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1429","v":0},{"$f":"Inputs!F1429","v":0},{"$f":"Inputs!G1429","v":0},{"$f":"Inputs!H1429","v":0},{"$f":"Inputs!I1429","v":0},{"$f":"Inputs!J1429","v":0},{"$f":"Inputs!K1429","v":0},{"$f":"Inputs!L1429","v":0},{"$f":"Inputs!M1429","v":0},{"$f":"Inputs!N1429","v":0},{"$f":"Inputs!O1429","v":0},{"$f":"Inputs!P1429","v":0},{"$f":"Inputs!Q1429","v":0},{"$f":"Inputs!R1429","v":0},{"$f":"Inputs!S1429","v":0},{"$f":"Inputs!T1429","v":0},{"$f":"Inputs!U1429","v":0},{"$f":"Inputs!V1429","v":0},{"$f":"Inputs!W1429","v":0},{"$f":"Inputs!X1429","v":0},{"$f":"Inputs!Y1429","v":0},{"$f":"Inputs!Z1429","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E1430","v":0},{"$f":"Inputs!F1430","v":0},{"$f":"Inputs!G1430","v":0},{"$f":"Inputs!H1430","v":0},{"$f":"Inputs!I1430","v":0},{"$f":"Inputs!J1430","v":0},{"$f":"Inputs!K1430","v":0},{"$f":"Inputs!L1430","v":0},{"$f":"Inputs!M1430","v":0},{"$f":"Inputs!N1430","v":0},{"$f":"Inputs!O1430","v":0},{"$f":"Inputs!P1430","v":0},{"$f":"Inputs!Q1430","v":0},{"$f":"Inputs!R1430","v":0},{"$f":"Inputs!S1430","v":0},{"$f":"Inputs!T1430","v":0},{"$f":"Inputs!U1430","v":0},{"$f":"Inputs!V1430","v":0},{"$f":"Inputs!W1430","v":0},{"$f":"Inputs!X1430","v":0},{"$f":"Inputs!Y1430","v":0},{"$f":"Inputs!Z1430","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},{"$f":"SUM(F81:F95)","v":0},{"$f":"SUM(G81:G95)","v":0},{"$f":"SUM(H81:H95)","v":0},{"$f":"SUM(I81:I95)","v":0},{"$f":"SUM(J81:J95)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},{"$f":"SUM(X81:X95)","v":0},0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1456","v":0},{"$f":"Inputs!F1456","v":0},{"$f":"Inputs!G1456","v":0},{"$f":"Inputs!H1456","v":0},{"$f":"Inputs!I1456","v":0},{"$f":"Inputs!J1456","v":0},{"$f":"Inputs!K1456","v":0},{"$f":"Inputs!L1456","v":0},{"$f":"Inputs!M1456","v":0},{"$f":"Inputs!N1456","v":0},{"$f":"Inputs!O1456","v":0},{"$f":"Inputs!P1456","v":0},{"$f":"Inputs!Q1456","v":0},{"$f":"Inputs!R1456","v":0},{"$f":"Inputs!S1456","v":0},{"$f":"Inputs!T1456","v":0},{"$f":"Inputs!U1456","v":0},{"$f":"Inputs!V1456","v":0},{"$f":"Inputs!W1456","v":0},{"$f":"Inputs!X1456","v":0},{"$f":"Inputs!Y1456","v":0},{"$f":"Inputs!Z1456","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1457","v":0},{"$f":"Inputs!F1457","v":0},{"$f":"Inputs!G1457","v":0},{"$f":"Inputs!H1457","v":0},{"$f":"Inputs!I1457","v":0},{"$f":"Inputs!J1457","v":0},{"$f":"Inputs!K1457","v":0},{"$f":"Inputs!L1457","v":0},{"$f":"Inputs!M1457","v":0},{"$f":"Inputs!N1457","v":0},{"$f":"Inputs!O1457","v":0},{"$f":"Inputs!P1457","v":0},{"$f":"Inputs!Q1457","v":0},{"$f":"Inputs!R1457","v":0},{"$f":"Inputs!S1457","v":0},{"$f":"Inputs!T1457","v":0},{"$f":"Inputs!U1457","v":0},{"$f":"Inputs!V1457","v":0},{"$f":"Inputs!W1457","v":0},{"$f":"Inputs!X1457","v":0},{"$f":"Inputs!Y1457","v":0},{"$f":"Inputs!Z1457","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1458","v":0},{"$f":"Inputs!F1458","v":0},{"$f":"Inputs!G1458","v":0},{"$f":"Inputs!H1458","v":0},{"$f":"Inputs!I1458","v":0},{"$f":"Inputs!J1458","v":0},{"$f":"Inputs!K1458","v":0},{"$f":"Inputs!L1458","v":0},{"$f":"Inputs!M1458","v":0},{"$f":"Inputs!N1458","v":0},{"$f":"Inputs!O1458","v":0},{"$f":"Inputs!P1458","v":0},{"$f":"Inputs!Q1458","v":0},{"$f":"Inputs!R1458","v":0},{"$f":"Inputs!S1458","v":0},{"$f":"Inputs!T1458","v":0},{"$f":"Inputs!U1458","v":0},{"$f":"Inputs!V1458","v":0},{"$f":"Inputs!W1458","v":0},{"$f":"Inputs!X1458","v":0},{"$f":"Inputs!Y1458","v":0},{"$f":"Inputs!Z1458","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1459","v":0},{"$f":"Inputs!F1459","v":0},{"$f":"Inputs!G1459","v":0},{"$f":"Inputs!H1459","v":0},{"$f":"Inputs!I1459","v":0},{"$f":"Inputs!J1459","v":0},{"$f":"Inputs!K1459","v":0},{"$f":"Inputs!L1459","v":0},{"$f":"Inputs!M1459","v":0},{"$f":"Inputs!N1459","v":0},{"$f":"Inputs!O1459","v":0},{"$f":"Inputs!P1459","v":0},{"$f":"Inputs!Q1459","v":0},{"$f":"Inputs!R1459","v":0},{"$f":"Inputs!S1459","v":0},{"$f":"Inputs!T1459","v":0},{"$f":"Inputs!U1459","v":0},{"$f":"Inputs!V1459","v":0},{"$f":"Inputs!W1459","v":0},{"$f":"Inputs!X1459","v":0},{"$f":"Inputs!Y1459","v":0},{"$f":"Inputs!Z1459","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1460","v":0},{"$f":"Inputs!F1460","v":0},{"$f":"Inputs!G1460","v":0},{"$f":"Inputs!H1460","v":0},{"$f":"Inputs!I1460","v":0},{"$f":"Inputs!J1460","v":0},{"$f":"Inputs!K1460","v":0},{"$f":"Inputs!L1460","v":0},{"$f":"Inputs!M1460","v":0},{"$f":"Inputs!N1460","v":0},{"$f":"Inputs!O1460","v":0},{"$f":"Inputs!P1460","v":0},{"$f":"Inputs!Q1460","v":0},{"$f":"Inputs!R1460","v":0},{"$f":"Inputs!S1460","v":0},{"$f":"Inputs!T1460","v":0},{"$f":"Inputs!U1460","v":0},{"$f":"Inputs!V1460","v":0},{"$f":"Inputs!W1460","v":0},{"$f":"Inputs!X1460","v":0},{"$f":"Inputs!Y1460","v":0},{"$f":"Inputs!Z1460","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E1461","v":0},{"$f":"Inputs!F1461","v":0},{"$f":"Inputs!G1461","v":0},{"$f":"Inputs!H1461","v":0},{"$f":"Inputs!I1461","v":0},{"$f":"Inputs!J1461","v":0},{"$f":"Inputs!K1461","v":0},{"$f":"Inputs!L1461","v":0},{"$f":"Inputs!M1461","v":0},{"$f":"Inputs!N1461","v":0},{"$f":"Inputs!O1461","v":0},{"$f":"Inputs!P1461","v":0},{"$f":"Inputs!Q1461","v":0},{"$f":"Inputs!R1461","v":0},{"$f":"Inputs!S1461","v":0},{"$f":"Inputs!T1461","v":0},{"$f":"Inputs!U1461","v":0},{"$f":"Inputs!V1461","v":0},{"$f":"Inputs!W1461","v":0},{"$f":"Inputs!X1461","v":0},{"$f":"Inputs!Y1461","v":0},{"$f":"Inputs!Z1461","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1462","v":0},{"$f":"Inputs!F1462","v":0},{"$f":"Inputs!G1462","v":0},{"$f":"Inputs!H1462","v":0},{"$f":"Inputs!I1462","v":0},{"$f":"Inputs!J1462","v":0},{"$f":"Inputs!K1462","v":0},{"$f":"Inputs!L1462","v":0},{"$f":"Inputs!M1462","v":0},{"$f":"Inputs!N1462","v":0},{"$f":"Inputs!O1462","v":0},{"$f":"Inputs!P1462","v":0},{"$f":"Inputs!Q1462","v":0},{"$f":"Inputs!R1462","v":0},{"$f":"Inputs!S1462","v":0},{"$f":"Inputs!T1462","v":0},{"$f":"Inputs!U1462","v":0},{"$f":"Inputs!V1462","v":0},{"$f":"Inputs!W1462","v":0},{"$f":"Inputs!X1462","v":0},{"$f":"Inputs!Y1462","v":0},{"$f":"Inputs!Z1462","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E1463","v":0},{"$f":"Inputs!F1463","v":0},{"$f":"Inputs!G1463","v":0},{"$f":"Inputs!H1463","v":0},{"$f":"Inputs!I1463","v":0},{"$f":"Inputs!J1463","v":0},{"$f":"Inputs!K1463","v":0},{"$f":"Inputs!L1463","v":0},{"$f":"Inputs!M1463","v":0},{"$f":"Inputs!N1463","v":1.1565192154068176},{"$f":"Inputs!O1463","v":0},{"$f":"Inputs!P1463","v":0},{"$f":"Inputs!Q1463","v":0},{"$f":"Inputs!R1463","v":0},{"$f":"Inputs!S1463","v":0},{"$f":"Inputs!T1463","v":0},{"$f":"Inputs!U1463","v":0},{"$f":"Inputs!V1463","v":0},{"$f":"Inputs!W1463","v":0},{"$f":"Inputs!X1463","v":0},{"$f":"Inputs!Y1463","v":0},{"$f":"Inputs!Z1463","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1464","v":0},{"$f":"Inputs!F1464","v":0},{"$f":"Inputs!G1464","v":0},{"$f":"Inputs!H1464","v":0},{"$f":"Inputs!I1464","v":0},{"$f":"Inputs!J1464","v":0},{"$f":"Inputs!K1464","v":0},{"$f":"Inputs!L1464","v":0},{"$f":"Inputs!M1464","v":0},{"$f":"Inputs!N1464","v":0},{"$f":"Inputs!O1464","v":0},{"$f":"Inputs!P1464","v":0},{"$f":"Inputs!Q1464","v":0},{"$f":"Inputs!R1464","v":0},{"$f":"Inputs!S1464","v":0},{"$f":"Inputs!T1464","v":0},{"$f":"Inputs!U1464","v":0},{"$f":"Inputs!V1464","v":0},{"$f":"Inputs!W1464","v":0},{"$f":"Inputs!X1464","v":0},{"$f":"Inputs!Y1464","v":0},{"$f":"Inputs!Z1464","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1465","v":0},{"$f":"Inputs!F1465","v":0},{"$f":"Inputs!G1465","v":0},{"$f":"Inputs!H1465","v":0},{"$f":"Inputs!I1465","v":0},{"$f":"Inputs!J1465","v":0},{"$f":"Inputs!K1465","v":0},{"$f":"Inputs!L1465","v":0},{"$f":"Inputs!M1465","v":0},{"$f":"Inputs!N1465","v":0},{"$f":"Inputs!O1465","v":0},{"$f":"Inputs!P1465","v":0},{"$f":"Inputs!Q1465","v":0},{"$f":"Inputs!R1465","v":0},{"$f":"Inputs!S1465","v":0},{"$f":"Inputs!T1465","v":0},{"$f":"Inputs!U1465","v":0},{"$f":"Inputs!V1465","v":0},{"$f":"Inputs!W1465","v":0},{"$f":"Inputs!X1465","v":0},{"$f":"Inputs!Y1465","v":0},{"$f":"Inputs!Z1465","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1466","v":0},{"$f":"Inputs!F1466","v":0},{"$f":"Inputs!G1466","v":0},{"$f":"Inputs!H1466","v":0},{"$f":"Inputs!I1466","v":0},{"$f":"Inputs!J1466","v":0},{"$f":"Inputs!K1466","v":0},{"$f":"Inputs!L1466","v":0},{"$f":"Inputs!M1466","v":0},{"$f":"Inputs!N1466","v":0},{"$f":"Inputs!O1466","v":0},{"$f":"Inputs!P1466","v":0},{"$f":"Inputs!Q1466","v":0},{"$f":"Inputs!R1466","v":0},{"$f":"Inputs!S1466","v":0},{"$f":"Inputs!T1466","v":0},{"$f":"Inputs!U1466","v":0},{"$f":"Inputs!V1466","v":0},{"$f":"Inputs!W1466","v":0},{"$f":"Inputs!X1466","v":0},{"$f":"Inputs!Y1466","v":0},{"$f":"Inputs!Z1466","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E1467","v":0},{"$f":"Inputs!F1467","v":0},{"$f":"Inputs!G1467","v":0},{"$f":"Inputs!H1467","v":0},{"$f":"Inputs!I1467","v":0},{"$f":"Inputs!J1467","v":0},{"$f":"Inputs!K1467","v":0},{"$f":"Inputs!L1467","v":0},{"$f":"Inputs!M1467","v":0},{"$f":"Inputs!N1467","v":0},{"$f":"Inputs!O1467","v":0},{"$f":"Inputs!P1467","v":0},{"$f":"Inputs!Q1467","v":0},{"$f":"Inputs!R1467","v":0},{"$f":"Inputs!S1467","v":0},{"$f":"Inputs!T1467","v":0},{"$f":"Inputs!U1467","v":0},{"$f":"Inputs!V1467","v":0},{"$f":"Inputs!W1467","v":0},{"$f":"Inputs!X1467","v":0},{"$f":"Inputs!Y1467","v":0},{"$f":"Inputs!Z1467","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1468","v":0},{"$f":"Inputs!F1468","v":0},{"$f":"Inputs!G1468","v":0},{"$f":"Inputs!H1468","v":0},{"$f":"Inputs!I1468","v":0},{"$f":"Inputs!J1468","v":0},{"$f":"Inputs!K1468","v":0},{"$f":"Inputs!L1468","v":0},{"$f":"Inputs!M1468","v":0},{"$f":"Inputs!N1468","v":0},{"$f":"Inputs!O1468","v":0},{"$f":"Inputs!P1468","v":0},{"$f":"Inputs!Q1468","v":0},{"$f":"Inputs!R1468","v":0},{"$f":"Inputs!S1468","v":0},{"$f":"Inputs!T1468","v":0},{"$f":"Inputs!U1468","v":0},{"$f":"Inputs!V1468","v":0},{"$f":"Inputs!W1468","v":0},{"$f":"Inputs!X1468","v":0},{"$f":"Inputs!Y1468","v":0},{"$f":"Inputs!Z1468","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E1469","v":0},{"$f":"Inputs!F1469","v":0},{"$f":"Inputs!G1469","v":0},{"$f":"Inputs!H1469","v":0},{"$f":"Inputs!I1469","v":0},{"$f":"Inputs!J1469","v":0},{"$f":"Inputs!K1469","v":0},{"$f":"Inputs!L1469","v":0},{"$f":"Inputs!M1469","v":0},{"$f":"Inputs!N1469","v":3.8047484360984352},{"$f":"Inputs!O1469","v":0},{"$f":"Inputs!P1469","v":0},{"$f":"Inputs!Q1469","v":0},{"$f":"Inputs!R1469","v":0},{"$f":"Inputs!S1469","v":0},{"$f":"Inputs!T1469","v":0},{"$f":"Inputs!U1469","v":0},{"$f":"Inputs!V1469","v":0},{"$f":"Inputs!W1469","v":0},{"$f":"Inputs!X1469","v":0},{"$f":"Inputs!Y1469","v":0},{"$f":"Inputs!Z1469","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},{"$f":"SUM(F99:F113)","v":0},{"$f":"SUM(G99:G113)","v":0},{"$f":"SUM(H99:H113)","v":0},{"$f":"SUM(I99:I113)","v":0},{"$f":"SUM(J99:J113)","v":0},0,0,0,4.9612676515052527,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},{"$f":"SUM(X99:X113)","v":0},0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"-Inputs!S364","v":0},null,null,null,null,{"$f":"Inputs!S385","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"-Inputs!S365","v":0},null,null,null,null,{"$f":"Inputs!S386","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S366","v":0},null,null,null,null,{"$f":"Inputs!S387","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S367","v":0},null,null,null,null,{"$f":"Inputs!S388","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"-Inputs!S368","v":0.76952419419852969},null,null,null,null,{"$f":"Inputs!S389","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"-Inputs!S369","v":0},null,null,null,null,{"$f":"Inputs!S390","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"-Inputs!S370","v":5.4791111340835384E-2},null,null,null,null,{"$f":"Inputs!S391","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"-Inputs!S371","v":0},null,null,null,null,{"$f":"Inputs!S392","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"-Inputs!S372","v":0},null,null,null,null,{"$f":"Inputs!S393","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"-Inputs!S373","v":7.0094048524125281},null,null,null,null,{"$f":"Inputs!S394","v":-3.7624383181896053}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"-Inputs!S374","v":0},null,null,null,null,{"$f":"Inputs!S395","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"-Inputs!S375","v":0},null,null,null,null,{"$f":"Inputs!S396","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"-Inputs!S376","v":0},null,null,null,null,{"$f":"Inputs!S397","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"-Inputs!S377","v":0},null,null,null,null,{"$f":"Inputs!S398","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,7.8337201579518929,0,0,0,0,{"$f":"Inputs!S400","v":-3.7624383181896053},{"$f":"SUM(O117:O131)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117+E135-E153","v":226.9277816384496},224.79585214577369,222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,196.56005730097129,195.46805698263256,194.37605666429383,192.19205602761636,190.00805539093889,187.82405475426143,185.64005411758396]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,191.05351552837772,188.32417959225805,185.59484365613838,180.13617178389902,174.67749991165965,169.21882803942029,163.76015616718092]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,92.19487271319089,90.350975258927065,88.507077804663254,84.819282896135618,81.131487987607983,77.443693079080347,73.755898170552712]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688,15.650752767523096]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.7705490832646351,6.4884428714619418,6.2063366596592484,5.6421242360538617,5.0779118124484759,4.5136993888430901,3.9494869652377038]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1068648306076485,1.0453723400183348,0.98387984942902096,0.8608948682503933,0.73790988707176564,0.61492490589313809,0.49193992471451048]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124+E142-E160","v":2.5557540291353487},2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2149772128163252,0.20154113701530488,0.18810506121428455,0.1612329096122439,0.13436075801020325,0.1074886064081626,8.0616454806121951E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":799.19002854116286},{"$f":"SUM(F171:F185)","v":775.04341572398505},750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,513.13773064732914,{"$f":"SUM(U171:U185)","v":506.46334746176694},{"$f":"SUM(V171:V185)","v":499.78896427620498},{"$f":"SUM(W171:W185)","v":486.44019790508088},{"$f":"SUM(X171:X185)","v":473.09143153395684},459.74266516283257,446.39389879170858]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},{"$f":"Y42-X186","v":0},0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E337","v":226.9277816384496},{"$f":"F337","v":224.79585214577369},222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,196.56005730097129,195.46805698263256,{"$f":"V337","v":194.37605666429383},192.19205602761636,190.00805539093889,187.82405475426143]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,191.05351552837772,188.32417959225805,185.59484365613838,180.13617178389902,174.67749991165965,169.21882803942029]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,92.19487271319089,90.350975258927065,88.507077804663254,84.819282896135618,81.131487987607983,77.443693079080347]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.7705490832646351,6.4884428714619418,6.2063366596592484,5.6421242360538617,5.0779118124484759,4.5136993888430901]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1068648306076485,1.0453723400183348,0.98387984942902096,0.8608948682503933,0.73790988707176564,0.61492490589313809]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2149772128163252,0.20154113701530488,0.18810506121428455,0.1612329096122439,0.13436075801020325,0.1074886064081626]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,{"$f":"SUM(K193:K207)","v":672.03196405885285},649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,{"$f":"SUM(U193:U207)","v":513.13773064732914},{"$f":"SUM(V193:V207)","v":506.46334746176694},{"$f":"SUM(W193:W207)","v":499.78896427620498},{"$f":"SUM(X193:X207)","v":486.44019790508088},473.09143153395684,459.74266516283257]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*D$191","v":2.1319294926759116},2.131929492675912,2.1319294926759116,2.1319294926759116,2.1319294926759111,2.1840006366774585,2.1840006366774589,2.1840006366774589,2.1840006366774594,2.1840006366774594,1.0920003183387292,2.1840006366774585,2.1840006366774585,2.1840006366774585,2.1840006366774585,1.0920003183387295,1.0920003183387295,1.0920003183387295,2.1840006366774589,2.1840006366774585,2.1840006366774585,2.1840006366774585]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,5.2727760257390139,5.2727760257390139,5.2727760257390139,5.2727760257390122,5.2727760257390139,5.4586718722393597,5.4586718722393588,5.4586718722393588,5.4586718722393588,5.4586718722393588,2.7293359361196807,5.4586718722393615,5.4586718722393597,5.4586718722393597,5.4586718722393597,2.7293359361196821,2.7293359361196816,2.7293359361196821,5.4586718722393641,5.4586718722393641,5.4586718722393641,5.4586718722393641]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,3.7402455574131661,3.7402455574131661,3.7402455574131657,3.7402455574131657,3.7402455574131657,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,1.8438974542638198,3.6877949085276396,3.6877949085276396,3.68779490852764,3.68779490852764,1.843897454263818,1.8438974542638178,1.8438974542638176,3.6877949085276356,3.6877949085276356,3.6877949085276356,3.6877949085276356]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,1.3451738588290076,1.3451738588290079,1.3451738588290076,1.3451738588290076,1.3451738588290076,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,0.65211469864679505,1.3042293972935901,1.3042293972935901,1.3042293972935901,1.3042293972935901,0.65211469864679572,0.65211469864679572,0.65211469864679583,1.3042293972935917,1.3042293972935917,1.3042293972935914,1.3042293972935914]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.50372842810158358,0.50372842810158358,0.50372842810158358,0.50372842810158347,0.50372842810158347,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.28210621180269274,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.28210621180269313,0.28210621180269313,0.28210621180269313,0.56421242360538626,0.56421242360538615,0.56421242360538626,0.56421242360538626]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0.12785031843118666,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,6.1492490589313879E-2,0.12298498117862776,0.12298498117862776,0.12298498117862776,0.12298498117862776,6.1492490589313803E-2,6.1492490589313803E-2,6.149249058931381E-2,0.12298498117862762,0.12298498117862762,0.12298498117862761,0.12298498117862762]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E70*D$191","v":0.11768025051075569},0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,1.3436075801020336E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,{"$f":"T70*S$191","v":1.3436075801020325E-2},1.3436075801020325E-2,1.3436075801020325E-2,2.687215160204065E-2,2.687215160204065E-2,2.687215160204065E-2,2.687215160204065E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,6.9266581908554112,6.9266581908554112,6.9266581908554086,6.9266581908554086,6.9266581908554086,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,0,0,0,0,0,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,3.9805706946217985,3.9805706946217989,3.9805706946217985,3.9805706946217971,3.9805706946217971,0,0,0,0,0,0,0,0,0,0,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":24.146612817177832},{"$f":"SUM(F229:F243)","v":24.146612817177836},24.146612817177832,24.146612817177825,24.146612817177829,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,6.6743831855620508,13.348766371124102,13.3487663711241,13.3487663711241,13.3487663711241,{"$f":"SUM(T229:T243)","v":6.6743831855620881},{"$f":"SUM(U229:U243)","v":6.6743831855620517},{"$f":"SUM(V229:V243)","v":6.6743831855620517},{"$f":"SUM(W229:W243)","v":13.348766371124103},{"$f":"SUM(X229:X243)","v":13.348766371124103},{"$f":"SUM(Y229:Y243)","v":13.348766371124103},13.348766371124103]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,1.1565192154068176,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,3.8047484360984352,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0.76952419419852969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,5.4791111340835384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,7.0094048524125281,0,0,0,0,-3.7624383181896053,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,7.8337201579518929,0,0,0,0,-3.7624383181896053,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":226.9277816384496},224.79585214577369,222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":197.65205761931003},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":196.56005730097129},195.46805698263256,194.37605666429383,192.19205602761636,190.00805539093889,187.82405475426143,185.64005411758396]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,191.05351552837772,188.32417959225805,185.59484365613838,180.13617178389902,174.67749991165965,169.21882803942029,163.76015616718092]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,92.19487271319089,90.350975258927065,88.507077804663254,84.819282896135618,81.131487987607983,77.443693079080347,73.755898170552712]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.171899753991056,21.519785055344261,20.867670356697467,19.563440959403874,18.259211562110281,16.954982164816688,15.650752767523096]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.7705490832646351,6.4884428714619418,6.2063366596592484,5.6421242360538617,5.0779118124484759,4.5136993888430901,3.9494869652377038]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1068648306076485,1.0453723400183348,0.98387984942902096,0.8608948682503933,0.73790988707176564,0.61492490589313809,0.49193992471451048]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2149772128163252,0.20154113701530488,0.18810506121428455,0.1612329096122439,0.13436075801020325,0.1074886064081626,8.0616454806121951E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":799.19002854116286},{"$f":"SUM(F337:F351)","v":775.04341572398505},750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,513.13773064732914,506.46334746176694,499.78896427620498,486.44019790508088,473.09143153395684,459.74266516283257,446.39389879170858]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.4553992087045464},2.4721679653042368,{"$f":"(U417*U$359)","v":2.4721679653042368},{"$f":"(W417*W$359)","v":5.0419954069040323},5.1099685249965408,5.1781890518643596,5.2466268747474469]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4073326930038088,2.4029112894732405,2.4029112894732405,4.8142029635941412,4.7894014797752096,4.7603510449130857,4.7268547123829965]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1682282726418654,1.1595499819063495,1.1595499819063495,2.295808663410325,2.2551383380974199,2.210999616104238,2.1632444965500865]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28353900132124382,0.27885960685199046,0.27885960685199046,0.54129036095259264,0.5201406580513136,0.49759516352937522,0.47359730637005787]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.7613984085751398E-2,8.5154302359292652E-2,8.5154302359292652E-2,0.16098662579537418,0.15000780061743818,0.13837941753948327,0.1260758604322447]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4514312051719885E-2,1.3921219874087854E-2,1.3921219874087854E-2,2.5520801191489143E-2,2.2888414616850337E-2,2.0108458212734912E-2,1.7175198729278186E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8375409539568609E-3,2.7038035402133778E-3,2.7038035402133778E-3,4.8792329307160466E-3,4.2866316868711571E-3,3.6613508602523258E-3,3.0021268474982586E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4134781396924472E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1033695349231118E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8075922321323251E-2,3.854893328141426E-2,3.854893328141426E-2,7.9504200324841887E-2,8.1491805332962935E-2,8.352910046628699E-2,8.5617327977944149E-2]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":6.4575409350842161},{"$f":"SUM(U363:U376)","v":6.4538171025908246},6.4538171025908246,12.96418825510351,12.933323653174607,12.892813203489816,12.842193904037554]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.105566059823285},{"$f":"U229*V$360","v":1.1332052113188669},{"$f":"V229*V$360","v":1.1332052113188669},2.3230706832036767,2.381147450283768,2.440676136540862,2.5016930399543833]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7632420303873415,2.8323230811470235,2.8323230811470239,5.8062623163513996,5.9514188742601837,6.1002043461166879,6.2527094547696045]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8668038909822859,1.9134739882568423,1.9134739882568421,3.9226216759265267,4.0206872178246895,4.1212043982703062,4.2242345082270631]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.66021581297025989,0.6767212082945161,0.67672120829451632,1.3872784770037583,1.4219604389288523,1.4575094499020731,1.4939471861496247]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28561077116612321,0.29275104044527617,0.29275104044527617,0.60013963291281613,0.6151431237356364,0.63052170182902734,0.64628474437475292]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2256401749930641E-2,6.3812811793678884E-2,6.3812811793678897E-2,0.13081626417704173,0.13408667078146777,0.13743883755100442,0.14087480848977954]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3602989974782494E-2,1.3943064724152052E-2,1.3943064724152052E-2,2.8583282684511706E-2,2.9297864751624499E-2,3.0030311370415105E-2,3.0781069154675478E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5968484601974252E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9921211504935635E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":6.7572979570540452},{"$f":"SUM(U381:U394)","v":6.9262304059803563},6.9262304059803563,14.198772332259731,14.553741640566223,14.917585181580375,15.290524811119884]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E561","v":226.9277816384496},{"$f":"F561","v":224.79585214577369},222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,199.00189076819129,200.34085352217664,{"$f":"V561","v":201.679816276162},204.39874099986235,207.12756207457514,209.86507498989863]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,193.42694212711388,192.9975303354401,192.56811854376633,191.57605919100908,190.41404179652412,189.07418849532053]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,93.340194549114301,92.586270542763813,91.832346536413326,90.205533523897117,88.43998464416984,86.529779862003778]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.8546585079869562,6.6470617699009731,6.43946503181499,6.0003120246975481,5.53517670157935,5.0430344172898058]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1206152314987514,1.0707236395791604,1.0208320476595694,0.91553658467401677,0.80433832850939935,0.68700794917112984]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2176478395965199,0.20640857841258123,0.19516931722864256,0.17146526747484689,0.14645403441009355,0.12008507389993077]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.1030701464308579,3.1416190797122723,3.1801680129936867,3.2596722133185287,3.3411640186514915,3.4246931191177783]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,{"$f":"SUM(K417:K431)","v":672.03196405885285},649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,{"$f":"SUM(U417:U431)","v":519.51235681092135},{"$f":"SUM(V417:V431)","v":519.03994350753192},{"$f":"SUM(W417:W431)","v":518.56753020414237},{"$f":"SUM(X417:X431)","v":517.33294612698603},515.7125281395945,513.68775616150401]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"E48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"E50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"E51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"E53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"E54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"E55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"E56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":2.1319294926759116},2.131929492675912,2.1319294926759116,2.1319294926759116,2.1319294926759111,2.1840006366774585,2.1840006366774589,2.1840006366774589,2.1840006366774594,2.1840006366774594,1.0920003183387292,2.1840006366774585,2.1840006366774585,2.1840006366774585,2.1840006366774585,-1.3498331488812614,-1.3389627539853699,-1.3389627539853699,-2.7189247237003555,-2.7288210747127728,-2.7375129153234976,-2.7449338347930636]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":5.2727760257390139},5.2727760257390139,5.2727760257390139,5.2727760257390122,5.2727760257390139,5.4586718722393597,5.4586718722393588,5.4586718722393588,5.4586718722393588,5.4586718722393588,2.7293359361196807,5.4586718722393615,5.4586718722393597,5.4586718722393597,5.4586718722393597,0.3559093373835327,0.42941179167378296,0.42941179167378341,0.99205935275725832,1.1620173944849741,1.3398533012036022,1.525854742386608]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":3.7402455574131661},3.7402455574131661,3.7402455574131657,3.7402455574131657,3.7402455574131657,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,1.8438974542638198,3.6877949085276396,3.6877949085276396,3.68779490852764,3.68779490852764,0.69857561834042059,0.75392400635049284,0.75392400635049261,1.6268130125162017,1.7655488797272696,1.9102047821660681,2.0609900116769766]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":1.3451738588290076},1.3451738588290079,1.3451738588290076,1.3451738588290076,1.3451738588290076,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,0.65211469864679505,1.3042293972935901,1.3042293972935901,1.3042293972935901,1.3042293972935901,0.37667681164901606,0.39786160144252564,0.39786160144252586,0.84598811605116564,0.90181978087753867,0.95991428637269793,1.0203498797795669]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0.50372842810158358},0.50372842810158358,0.50372842810158358,0.50372842810158347,0.50372842810158347,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.28210621180269274,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.19799678708037183,0.2075967380859835,0.2075967380859835,0.43915300711744198,0.46513532311819822,0.4921422842895441,0.52020888394250819]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0.12785031843118666},0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,6.1492490589313879E-2,0.12298498117862776,0.12298498117862776,0.12298498117862776,0.12298498117862776,4.7742089698210755E-2,4.9891591919591027E-2,4.9891591919591041E-2,0.10529546298555259,0.11119825616461743,0.11733037933826951,0.12369960976050136]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0.11768025051075569},0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,1.3436075801020336E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,1.0765449020825633E-2,1.1239261183938674E-2,1.1239261183938674E-2,2.3704049753795659E-2,2.5011233064753342E-2,2.636896051016278E-2,2.7778942307177219E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":6.9266581908554112},6.9266581908554112,6.9266581908554086,6.9266581908554086,6.9266581908554086,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,0,0,0,0,0,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":3.9805706946217985},3.9805706946217989,3.9805706946217985,3.9805706946217971,3.9805706946217971,0,0,0,0,0,0,0,0,0,0,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8075922321323251E-2,-3.854893328141426E-2,-3.854893328141426E-2,-7.9504200324841887E-2,-8.1491805332962935E-2,-8.352910046628699E-2,-8.5617327977944149E-2]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":24.146612817177832},24.146612817177836,24.146612817177832,24.146612817177825,24.146612817177829,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,6.6743831855620508,13.348766371124102,13.3487663711241,13.3487663711241,13.3487663711241,0.2997570219698294,{"$f":"SUM(U453:U467)","v":0.47241330338953047},{"$f":"SUM(V453:V467)","v":0.47241330338953091},{"$f":"SUM(W453:W467)","v":1.2345840771562184},{"$f":"SUM(X453:X467)","v":1.6204179873916158},{"$f":"SUM(Y453:Y467)","v":2.0247719780905604},2.4483309070823309]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,1.1565192154068176,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,3.8047484360984352,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0.76952419419852969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,5.4791111340835384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,7.0094048524125281,0,0,0,0,-3.7624383181896053,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,7.8337201579518929,0,0,0,0,-3.7624383181896053,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":226.9277816384496},224.79585214577369,222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,199.00189076819129,200.34085352217664,201.679816276162,204.39874099986235,207.12756207457514,209.86507498989863,212.6100088246917]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,193.42694212711388,192.9975303354401,192.56811854376633,191.57605919100908,190.41404179652412,189.07418849532053,187.54833375293393]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,93.340194549114301,92.586270542763813,91.832346536413326,90.205533523897117,88.43998464416984,86.529779862003778,84.4687898503268]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382,17.923542375022816]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.8546585079869562,6.6470617699009731,6.43946503181499,6.0003120246975481,5.53517670157935,5.0430344172898058,4.522825533347298]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1206152314987514,1.0707236395791604,1.0208320476595694,0.91553658467401677,0.80433832850939935,0.68700794917112984,0.56330833941062852]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":2.5557540291353487},2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2176478395965199,0.20640857841258123,0.19516931722864256,0.17146526747484689,0.14645403441009355,0.12008507389993077,9.2306131592753554E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.1030701464308579,3.1416190797122723,3.1801680129936867,3.2596722133185287,3.3411640186514915,3.4246931191177783,3.5103104470957223]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":799.19002854116286},{"$f":"SUM(F561:F575)","v":775.04341572398505},750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,519.51235681092135,519.03994350753192,518.56753020414237,517.33294612698603,515.7125281395945,513.68775616150401,511.23942525442163]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":229.05971113112551},{"$f":"E727","v":226.9277816384496},{"$f":"F727","v":224.79585214577369},222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,199.00189076819129,200.34085352217664,{"$f":"V727","v":201.679816276162},204.39874099986235,207.12756207457514,209.86507498989863]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,272.00411437946639,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,193.42694212711388,192.9975303354401,192.56811854376633,191.57605919100908,190.41404179652412,189.07418849532053]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,147.77404958553313,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,93.340194549114301,92.586270542763813,91.832346536413326,90.205533523897117,88.43998464416984,86.529779862003778]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,42.709587215270517,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.931315459826404,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.8546585079869562,6.6470617699009731,6.43946503181499,6.0003120246975481,5.53517670157935,5.0430344172898058]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.0307573458906956,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1206152314987514,1.0707236395791604,1.0208320476595694,0.91553658467401677,0.80433832850939935,0.68700794917112984]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.6734342796461044,2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2176478395965199,0.20640857841258123,0.19516931722864256,0.17146526747484689,0.14645403441009355,0.12008507389993077]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,81.134109294042105,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,23.149820007331915,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.1030701464308579,3.1416190797122723,3.1801680129936867,3.2596722133185287,3.3411640186514915,3.4246931191177783]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,{"$f":"SUM(K583:K597)","v":672.03196405885285},649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,519.51235681092135,519.03994350753192,518.56753020414237,517.33294612698603,515.7125281395945,513.68775616150401]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)*IF($B619=\"land\",0,1)))","v":2.1319294926759116},2.131929492675912,2.1319294926759116,2.1319294926759116,2.1319294926759111,2.1840006366774585,2.1840006366774589,2.1840006366774589,2.1840006366774594,2.1840006366774594,1.0920003183387292,2.1840006366774585,2.1840006366774585,2.1840006366774585,2.1840006366774585,-1.3498331488812614,-1.3389627539853699,-1.3389627539853699,-2.7189247237003555,-2.7288210747127728,-2.7375129153234976,-2.7449338347930636]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)*IF($B620=\"land\",0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)*IF($B621=\"land\",0,1)))","v":5.2727760257390139},5.2727760257390139,5.2727760257390139,5.2727760257390122,5.2727760257390139,5.4586718722393597,5.4586718722393588,5.4586718722393588,5.4586718722393588,5.4586718722393588,2.7293359361196807,5.4586718722393615,5.4586718722393597,5.4586718722393597,5.4586718722393597,0.3559093373835327,0.42941179167378296,0.42941179167378341,0.99205935275725832,1.1620173944849741,1.3398533012036022,1.525854742386608]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)*IF($B622=\"land\",0,1)))","v":3.7402455574131661},3.7402455574131661,3.7402455574131657,3.7402455574131657,3.7402455574131657,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,3.6877949085276382,1.8438974542638198,3.6877949085276396,3.6877949085276396,3.68779490852764,3.68779490852764,0.69857561834042059,0.75392400635049284,0.75392400635049261,1.6268130125162017,1.7655488797272696,1.9102047821660681,2.0609900116769766]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)*IF($B623=\"land\",0,1)))","v":1.3451738588290076},1.3451738588290079,1.3451738588290076,1.3451738588290076,1.3451738588290076,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,1.3042293972935903,0.65211469864679505,1.3042293972935901,1.3042293972935901,1.3042293972935901,1.3042293972935901,0.37667681164901606,0.39786160144252564,0.39786160144252586,0.84598811605116564,0.90181978087753867,0.95991428637269793,1.0203498797795669]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)*IF($B624=\"land\",0,1)))","v":0.50372842810158358},0.50372842810158358,0.50372842810158358,0.50372842810158347,0.50372842810158347,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.56421242360538559,0.28210621180269274,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.56421242360538548,0.19799678708037183,0.2075967380859835,0.2075967380859835,0.43915300711744198,0.46513532311819822,0.4921422842895441,0.52020888394250819]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)*IF($B625=\"land\",0,1)))","v":0.12785031843118666},0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12785031843118663,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,0.12298498117862777,6.1492490589313879E-2,0.12298498117862776,0.12298498117862776,0.12298498117862776,0.12298498117862776,4.7742089698210755E-2,4.9891591919591027E-2,4.9891591919591041E-2,0.10529546298555259,0.11119825616461743,0.11733037933826951,0.12369960976050136]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)*IF($B626=\"land\",0,1)))","v":0.11768025051075569},0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11768025051075567,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,0.11583516817179587,1.3436075801020336E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,2.6872151602040668E-2,1.0765449020825633E-2,1.1239261183938674E-2,1.1239261183938674E-2,2.3704049753795659E-2,2.5011233064753342E-2,2.636896051016278E-2,2.7778942307177219E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)*IF($B627=\"land\",0,1)))","v":6.9266581908554112},6.9266581908554112,6.9266581908554086,6.9266581908554086,6.9266581908554086,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,9.300163667953008,0,0,0,0,0,3.5527136788005009E-14,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)*IF($B628=\"land\",0,1)))","v":3.9805706946217985},3.9805706946217989,3.9805706946217985,3.9805706946217971,3.9805706946217971,0,0,0,0,0,0,0,0,0,0,8.8817841970012523E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)*IF($B629=\"land\",0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)*IF($B630=\"land\",0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)*IF($B631=\"land\",0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)*IF($B632=\"land\",0,1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.8075922321323251E-2,-3.854893328141426E-2,-3.854893328141426E-2,-7.9504200324841887E-2,-8.1491805332962935E-2,-8.352910046628699E-2,-8.5617327977944149E-2]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":24.146612817177832},24.146612817177836,24.146612817177832,24.146612817177825,24.146612817177829,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,22.737893055646861,6.6743831855620508,13.348766371124102,13.3487663711241,13.3487663711241,13.3487663711241,0.2997570219698294,{"$f":"SUM(U619:U633)","v":0.47241330338953047},0.47241330338953091,1.2345840771562184,1.6204179873916158,2.0247719780905604,2.4483309070823309]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,1.1565192154068176,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,3.8047484360984352,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,4.9612676515052527,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0.76952419419852969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,5.4791111340835384E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,7.0094048524125281,0,0,0,0,-3.7624383181896053,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,7.8337201579518929,0,0,0,0,-3.7624383181896053,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":226.9277816384496},224.79585214577369,222.66392265309779,220.53199316042188,218.40006366774597,216.2160630310685,214.03206239439103,211.84806175771357,209.6640611210361,207.48006048435863,206.3880601660199,204.20405952934243,202.02005889266496,199.8360582559875,197.65205761931003,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":199.00189076819129},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":200.34085352217664},201.679816276162,204.39874099986235,207.12756207457514,209.86507498989863,212.6100088246917]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,266.73133835372738,261.45856232798837,256.18578630224937,250.91301027651036,245.64023425077136,240.18156237853199,234.72289050629263,229.26421863405326,223.8055467618139,218.34687488957454,215.61753895345487,210.1588670812155,204.70019520897614,199.24152333673678,193.78285146449741,193.42694212711388,192.9975303354401,192.56811854376633,191.57605919100908,190.41404179652412,189.07418849532053,187.54833375293393]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,144.03380402811996,140.29355847070678,136.55331291329361,132.81306735588043,129.07282179846726,125.38502688993962,121.69723198141199,118.00943707288435,114.32164216435672,110.63384725582908,108.78994980156526,105.10215489303762,101.41435998450999,97.72656507598235,94.038770167454715,93.340194549114301,92.586270542763813,91.832346536413326,90.205533523897117,88.43998464416984,86.529779862003778,84.4687898503268]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,41.36441335644151,40.019239497612503,38.674065638783496,37.328891779954489,35.21419372692695,33.909964329633361,32.605734932339772,31.301505535046182,29.997276137752593,28.693046740459003,28.040932041812209,26.736702644518619,25.43247324722503,24.12824384993144,22.824014452637851,22.447337640988835,22.04947603954631,21.651614438103785,20.805626322052618,19.903806541175079,18.943892254802382,17.923542375022816]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,14.427587031724821,13.923858603623238,13.420130175521654,12.916401747420071,12.412673319318488,11.848460895713103,11.284248472107718,10.720036048502333,10.155823624896948,9.5916112012915633,9.30950498948887,8.745292565883485,8.1810801422781001,7.6168677186727143,7.0526552950673285,6.8546585079869562,6.6470617699009731,6.43946503181499,6.0003120246975481,5.53517670157935,5.0430344172898058,4.522825533347298]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.9029070274595088,2.775056709028322,2.6472063905971353,2.5193560721659485,2.3367146423939262,2.2137296612152983,2.0907446800366705,1.9677596988580426,1.8447747176794147,1.7217897365007868,1.6602972459114729,1.5373122647328452,1.4143272835542176,1.2913423023755899,1.1683573211969622,1.1206152314987514,1.0707236395791604,1.0208320476595694,0.91553658467401677,0.80433832850939935,0.68700794917112984,0.56330833941062852]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,2.5557540291353487,2.438073778624593,2.3203935281138373,2.2027132776030816,2.0850330270923259,1.9691978589205299,1.8533626907487339,1.737527522576938,1.621692354405142,0.34933797082652851,0.33590189502550816,0.30902974342346751,0.28215759182142686,0.25528544021938621,0.22841328861734553,0.2176478395965199,0.20640857841258123,0.19516931722864256,0.17146526747484689,0.14645403441009355,0.12008507389993077,9.2306131592753554E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,74.207451103186699,67.280792912331293,60.354134721475887,53.427476530620481,46.500818339765075,37.200654671812067,27.900491003859059,18.600327335906051,9.3001636679530435,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,19.169249312710114,15.188678618088316,11.208107923466518,7.2275372288447208,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,-3.7624383181896044,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,8.8817841970012523E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,6.8697426602079696,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.0649942241095345,3.1030701464308579,3.1416190797122723,3.1801680129936867,3.2596722133185287,3.3411640186514915,3.4246931191177783,3.5103104470957223]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":799.19002854116286},{"$f":"SUM(F727:F741)","v":775.04341572398505},750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,519.51235681092135,519.03994350753192,518.56753020414237,517.33294612698603,515.7125281395945,513.68775616150401,511.23942525442163]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!D344","v":149.05250012400941},{"$f":"E893","v":147.63295250378076},{"$f":"F893","v":146.2134048835521},144.79385726332345,143.37430964309479,141.95476202286613,140.53521440263748,139.11566678240882,137.69611916218017,136.27657154195151,134.85702392172286,134.14725011160851,132.72770249137986,131.3081548711512,129.88860725092255,128.46905963069389,127.75928582057956,127.04951201046524,{"$f":"V893","v":126.33973820035091},124.92019058012225,123.5006429598936,122.08109533966494]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!D345","v":0},{"$f":"E894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!D346","v":176.99705064705881},173.45710963411764,169.91716862117647,166.3772276082353,162.83728659529413,159.29734558235296,155.75740456941179,152.21746355647062,148.67752254352945,145.13758153058828,141.59764051764711,139.82767001117651,136.28772899823534,132.74778798529417,129.207846972353,125.66790595941181,123.89793545294123,122.12796494647064,120.35799444000006,116.81805342705887,113.27811241411769,109.73817140117652]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!D347","v":96.158732740059179},93.754764421557695,91.350796103056211,88.946827784554728,86.542859466053244,84.13889114755176,81.734922829050277,79.330954510548793,76.926986192047309,74.523017873545825,72.119049555044342,70.9170653957936,68.513097077292116,66.109128758790632,63.705160440289156,61.301192121787679,60.099207962536937,58.897223803286195,57.695239644035453,55.291271325533977,52.8873030070325,50.483334688531023]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!D348","v":27.791752300151519},26.923260040771783,26.054767781392048,25.186275522012313,24.317783262632577,23.449291003252842,22.580798743873107,21.712306484493372,20.843814225113636,19.975321965733901,19.106829706354166,18.672583576664298,17.804091317284563,16.935599057904827,16.067106798525092,15.198614539145357,14.764368409455489,14.330122279765622,13.895876150075754,13.027383890696019,12.158891631316283,11.290399371936548]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!D349","v":9.7160250855000001},9.3561723045555549,8.9963195236111098,8.6364667426666646,8.2766139617222194,7.9167611807777751,7.5569083998333308,7.1970556188888866,6.8372028379444423,6.477350056999998,6.1174972760555537,5.9375708855833311,5.5777181046388868,5.2178653236944426,4.8580125427499983,4.498159761805554,4.3182333713333314,4.1383069808611097,3.9583805903888876,3.5985278094444433,3.238675028499999,2.8788222475555547]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!D350","v":1.9721580780987502},1.8899848248446356,1.807811571590521,1.7256383183364064,1.6434650650822917,1.5612918118281771,1.4791185585740625,1.3969453053199479,1.3147720520658333,1.2325987988117186,1.150425545557604,1.1093389189305467,1.0271656656764321,0.94499241242231746,0.86281915916820284,0.78064590591408833,0.73955927928703102,0.69847265265997371,0.6573860260329164,0.5752127727788019,0.49303951952468733,0.41086626627057277]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!D351","v":1.7396427391387499},1.6640060983066303,1.5883694574745106,1.512732816642391,1.4370961758102714,1.3614595349781518,1.2858228941460321,1.2101862533139125,1.1345496124817929,1.0589129716496732,0.18858883081755373,0.18133541424764782,0.16682858110783599,0.15232174796802417,0.13781491482821234,0.12330808168840052,0.1160546651184946,0.10880124854858869,0.10154783197868278,8.7040998838870953E-2,7.2534165699059128E-2,5.8027332559247302E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!D352","v":52.795150119999988},47.515635107999991,42.236120095999993,36.956605083999996,31.677090071999999,26.397575059999998,21.118060047999997,15.838545035999998,10.559030023999998,5.2795150119999992,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!D353","v":15.063926049999997},12.051140839999999,9.0383556299999981,6.0255704199999993,3.0127852099999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!D354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!D355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!D356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!D357","v":4.4702419018000006},4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":535.75717978581633},518.71526767773469,501.67335556965304,484.63144346157117,467.58953135348952,450.54761924540782,{"$f":"SUM(K749:K763)","v":436.51849234732606},422.4893654492443,408.46023855116266,394.43111165308085,377.19839725499912,372.85415621580444,364.16567413741507,355.47719205902564,346.78870998063621,338.10022790224673,333.7559868630521,329.41174582385742,325.06750478466267,316.37902270627319,307.69054062788376,299.00205854949434]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":1.419547620228661},1.4195476202286612,1.4195476202286612,1.4195476202286612,1.4195476202286612,1.4195476202286614,1.4195476202286614,1.4195476202286614,1.4195476202286614,1.4195476202286617,0.70977381011433083,1.4195476202286614,1.4195476202286617,1.4195476202286617,1.4195476202286617,0.70977381011433094,0.70977381011433094,0.70977381011433094,1.4195476202286619,1.4195476202286619,1.4195476202286621,1.4195476202286621]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":3.5399410129411764},3.5399410129411764,3.5399410129411764,3.5399410129411768,3.5399410129411768,3.5399410129411768,3.5399410129411772,3.5399410129411772,3.5399410129411772,3.5399410129411777,1.7699705064705888,3.5399410129411772,3.5399410129411777,3.5399410129411777,3.5399410129411781,1.7699705064705888,1.7699705064705888,1.7699705064705891,3.5399410129411781,3.5399410129411777,3.5399410129411777,3.5399410129411781]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":2.4039683185014793},2.4039683185014793,2.4039683185014793,2.4039683185014793,2.4039683185014789,2.4039683185014789,2.4039683185014789,2.4039683185014784,2.4039683185014784,2.4039683185014784,1.201984159250739,2.403968318501478,2.403968318501478,2.4039683185014775,2.4039683185014775,1.2019841592507388,1.2019841592507388,1.2019841592507388,2.4039683185014771,2.4039683185014771,2.4039683185014771,2.4039683185014775]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0.86849225937973495},0.86849225937973495,0.86849225937973495,0.86849225937973495,0.86849225937973495,0.86849225937973484,0.86849225937973484,0.86849225937973484,0.86849225937973484,0.86849225937973484,0.43424612968986742,0.86849225937973484,0.86849225937973473,0.86849225937973473,0.86849225937973473,0.43424612968986737,0.43424612968986731,0.43424612968986731,0.86849225937973462,0.86849225937973462,0.86849225937973451,0.86849225937973451]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0.35985278094444445},0.35985278094444439,0.35985278094444439,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.17992639047222217,0.35985278094444428,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.17992639047222217,0.17992639047222214,0.17992639047222217,0.35985278094444434,0.35985278094444434,0.35985278094444434,0.35985278094444434]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":8.2173253254114592E-2},8.2173253254114592E-2,8.2173253254114592E-2,8.2173253254114592E-2,8.2173253254114592E-2,8.2173253254114578E-2,8.2173253254114578E-2,8.2173253254114578E-2,8.2173253254114578E-2,8.2173253254114578E-2,4.1086626627057289E-2,8.2173253254114564E-2,8.2173253254114564E-2,8.2173253254114564E-2,8.2173253254114551E-2,4.1086626627057282E-2,4.1086626627057282E-2,4.1086626627057275E-2,8.2173253254114551E-2,8.2173253254114551E-2,8.2173253254114551E-2,8.2173253254114551E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":7.5636640832119559E-2},7.5636640832119559E-2,7.5636640832119559E-2,7.5636640832119545E-2,7.5636640832119545E-2,7.5636640832119545E-2,7.5636640832119531E-2,7.5636640832119531E-2,7.5636640832119531E-2,7.5636640832119517E-2,7.2534165699059128E-3,1.4506833139811826E-2,1.4506833139811826E-2,1.4506833139811826E-2,1.4506833139811826E-2,7.2534165699059128E-3,7.2534165699059128E-3,7.2534165699059128E-3,1.4506833139811826E-2,1.4506833139811826E-2,1.4506833139811826E-2,1.4506833139811826E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":5.2795150119999992},5.2795150119999992,5.2795150119999992,5.2795150119999992,5.2795150120000001,5.2795150119999992,5.2795150119999992,5.2795150119999992,5.2795150119999992,5.2795150119999992,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":3.0127852099999997},3.0127852099999997,3.0127852099999992,3.0127852099999997,3.0127852099999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":17.041912108081728},17.041912108081728,17.041912108081728,17.041912108081728,17.041912108081732,14.02912689808173,14.02912689808173,14.02912689808173,14.02912689808173,14.02912689808173,4.3442410391947117,8.6884820783894217,8.6884820783894234,8.6884820783894234,8.6884820783894234,4.3442410391947117,4.3442410391947108,4.3442410391947117,8.6884820783894234,8.6884820783894234,8.6884820783894234,8.6884820783894234]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0.79468749999999999]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,2.4089]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,3.2035875000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Initial capital base"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},{"$f":"SUM(F839:F853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":147.63295250378076},146.2134048835521,144.79385726332345,143.37430964309479,141.95476202286613,140.53521440263748,139.11566678240882,137.69611916218017,136.27657154195151,134.85702392172286,134.14725011160851,132.72770249137986,131.3081548711512,129.88860725092255,128.46905963069389,127.75928582057956,127.04951201046524,126.33973820035091,124.92019058012225,123.5006429598936,122.08109533966494,120.66154771943629]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,173.45710963411764,169.91716862117647,166.3772276082353,162.83728659529413,159.29734558235296,155.75740456941179,152.21746355647062,148.67752254352945,145.13758153058828,141.59764051764711,139.82767001117651,136.28772899823534,132.74778798529417,129.207846972353,125.66790595941181,123.89793545294123,122.12796494647064,120.35799444000006,116.81805342705887,113.27811241411769,109.73817140117652,106.19823038823533]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,93.754764421557695,91.350796103056211,88.946827784554728,86.542859466053244,84.13889114755176,81.734922829050277,79.330954510548793,76.926986192047309,74.523017873545825,72.119049555044342,70.9170653957936,68.513097077292116,66.109128758790632,63.705160440289156,61.301192121787679,60.099207962536937,58.897223803286195,57.695239644035453,55.291271325533977,52.8873030070325,50.483334688531023,48.079366370029547]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,26.923260040771783,26.054767781392048,25.186275522012313,24.317783262632577,23.449291003252842,22.580798743873107,21.712306484493372,20.843814225113636,19.975321965733901,19.106829706354166,18.672583576664298,17.804091317284563,16.935599057904827,16.067106798525092,15.198614539145357,14.764368409455489,14.330122279765622,13.895876150075754,13.027383890696019,12.158891631316283,11.290399371936548,10.421907112556813]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,9.3561723045555549,8.9963195236111098,8.6364667426666646,8.2766139617222194,7.9167611807777751,7.5569083998333308,7.1970556188888866,6.8372028379444423,6.477350056999998,6.1174972760555537,5.9375708855833311,5.5777181046388868,5.2178653236944426,4.8580125427499983,4.498159761805554,4.3182333713333314,4.1383069808611097,3.9583805903888876,3.5985278094444433,3.238675028499999,2.8788222475555547,2.5189694666111104]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,1.8899848248446356,1.807811571590521,1.7256383183364064,1.6434650650822917,1.5612918118281771,1.4791185585740625,1.3969453053199479,1.3147720520658333,1.2325987988117186,1.150425545557604,1.1093389189305467,1.0271656656764321,0.94499241242231746,0.86281915916820284,0.78064590591408833,0.73955927928703102,0.69847265265997371,0.6573860260329164,0.5752127727788019,0.49303951952468733,0.41086626627057277,0.3286930130164582]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":1.6640060983066303},1.5883694574745106,1.512732816642391,1.4370961758102714,1.3614595349781518,1.2858228941460321,1.2101862533139125,1.1345496124817929,1.0589129716496732,0.18858883081755373,0.18133541424764782,0.16682858110783599,0.15232174796802417,0.13781491482821234,0.12330808168840052,0.1160546651184946,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0.10880124854858869},0.10154783197868278,8.7040998838870953E-2,7.2534165699059128E-2,5.8027332559247302E-2,4.3520499419435477E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,47.515635107999991,42.236120095999993,36.956605083999996,31.677090071999999,26.397575059999998,21.118060047999997,15.838545035999998,10.559030023999998,5.2795150119999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,12.051140839999999,9.0383556299999981,6.0255704199999993,3.0127852099999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,4.4702419018000006,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005,2.0613419018000005]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":518.71526767773469},{"$f":"SUM(F893:F907)","v":501.67335556965304},484.63144346157117,467.58953135348952,450.54761924540782,436.51849234732606,422.4893654492443,408.46023855116266,394.43111165308085,377.19839725499912,372.85415621580444,364.16567413741507,355.47719205902564,346.78870998063621,338.10022790224673,333.7559868630521,329.41174582385742,325.06750478466267,316.37902270627319,307.69054062788376,299.00205854949434,290.31357647110502]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,513.13773064732914,506.46334746176694,499.78896427620498,486.44019790508088,473.09143153395684,459.74266516283257]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,513.13773064732914,506.46334746176694,499.78896427620498,486.44019790508088,473.09143153395684,459.74266516283257]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,519.51235681092135,519.03994350753192,518.56753020414237,517.33294612698603,515.7125281395945,513.68775616150401]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":823.33664135834067},799.19002854116286,775.04341572398505,750.89680290680735,726.75019008962931,694.76985711449959,672.03196405885285,649.29407100320589,626.55617794755904,603.81828489191219,579.88156250294969,573.20717931738761,559.85841294626346,546.50964657513941,533.16088020401537,519.81211383289133,519.51235681092135,519.03994350753192,518.56753020414237,517.33294612698603,515.7125281395945,513.68775616150401]

{"sheet":"Vines","index":11,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"Vines"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I542","v":0},{"$f":"(O9>=1)*(O9-O$6)","v":0},{"$f":"(P9>=1)*(P9-P$6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I543","v":0},{"$f":"(O10>=1)*(O10-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I544","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I545","v":50.34},49.84,48.84,47.84,46.84,45.84,45.34,44.84,44.34,43.34,42.34,41.34]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I546","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I547","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I548","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I549","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I550","v":15.34},14.84,13.84,12.84,11.84,10.84,10.34,9.84,9.34,8.34,7.34,6.34]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I551","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I552","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I553","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I554","v":0},0,0,0,0,0,0,0,{"$f":"(V21>=1)*(V21-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!I555","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.4327116105383696,0.42793975775342946,0.42316790496848933,0.41362419939860912,0.4040804938287289,0.39453678825884869]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11591002465096045,0.11030509115720027,0.1047001576634401,9.3490290675919741E-2,8.2280423688399384E-2,7.1070556700879028E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":0},0,0,0,0,{"$f":"SUM(J27:J41)","v":0},0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,{"$f":"SUM(U27:U41)","v":0.54862163518933005},{"$f":"SUM(V27:V41)","v":0.53824484891062974},{"$f":"SUM(W27:W41)","v":0.52786806263192942},0.5071144900745288,0.48636091751712829,0.46560734495972772]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E45:E59)","v":0},{"$f":"SUM(F45:F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O622","v":0},{"$f":"Inputs!P622","v":0},{"$f":"Inputs!Q622","v":0},{"$f":"Inputs!R622","v":0},{"$f":"Inputs!S622","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O623","v":0},{"$f":"Inputs!P623","v":0},{"$f":"Inputs!Q623","v":0},{"$f":"Inputs!R623","v":0},{"$f":"Inputs!S623","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O624","v":0},{"$f":"Inputs!P624","v":0},{"$f":"Inputs!Q624","v":0},{"$f":"Inputs!R624","v":0},{"$f":"Inputs!S624","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O625","v":4.7718527849401138E-3},{"$f":"Inputs!P625","v":9.5437055698802276E-3},{"$f":"Inputs!Q625","v":9.5437055698802276E-3},{"$f":"Inputs!R625","v":9.5437055698802259E-3},{"$f":"Inputs!S625","v":9.5437055698802259E-3},{"$f":"IF(T30>0,(IF(T12>0.5,T30/T12*T$6,T30)),T30)","v":4.7718527849401147E-3},4.7718527849401147E-3,4.7718527849401138E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802294E-3]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O626","v":0},{"$f":"Inputs!P626","v":0},{"$f":"Inputs!Q626","v":0},{"$f":"Inputs!R626","v":0},{"$f":"Inputs!S626","v":0},{"$f":"IF(T31>0,(IF(T13>0.5,T31/T13*T$6,T31)),T31)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O627","v":0},{"$f":"Inputs!P627","v":0},{"$f":"Inputs!Q627","v":0},{"$f":"Inputs!R627","v":0},{"$f":"Inputs!S627","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O628","v":0},{"$f":"Inputs!P628","v":0},{"$f":"Inputs!Q628","v":0},{"$f":"Inputs!R628","v":0},{"$f":"Inputs!S628","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O629","v":0},{"$f":"Inputs!P629","v":0},{"$f":"Inputs!Q629","v":0},{"$f":"Inputs!R629","v":0},{"$f":"Inputs!S629","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O630","v":5.6049334937601763E-3},{"$f":"Inputs!P630","v":1.1209866987520353E-2},{"$f":"Inputs!Q630","v":1.1209866987520353E-2},{"$f":"Inputs!R630","v":1.1209866987520353E-2},{"$f":"Inputs!S630","v":1.1209866987520353E-2},5.6049334937601772E-3,5.6049334937601763E-3,5.6049334937601763E-3,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O631","v":0},{"$f":"Inputs!P631","v":0},{"$f":"Inputs!Q631","v":0},{"$f":"Inputs!R631","v":0},{"$f":"Inputs!S631","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O632","v":0},{"$f":"Inputs!P632","v":0},{"$f":"Inputs!Q632","v":0},{"$f":"Inputs!R632","v":0},{"$f":"Inputs!S632","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O633","v":0},{"$f":"Inputs!P633","v":0},{"$f":"Inputs!Q633","v":0},{"$f":"Inputs!R633","v":0},{"$f":"Inputs!S633","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O634","v":0},{"$f":"Inputs!P634","v":0},{"$f":"Inputs!Q634","v":0},{"$f":"Inputs!R634","v":0},{"$f":"Inputs!S634","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,1.0376786278700291E-2,2.0753572557400582E-2,2.0753572557400582E-2,2.0753572557400578E-2,2.0753572557400578E-2,1.0376786278700291E-2,{"$f":"SUM(U63:U77)","v":1.0376786278700291E-2},{"$f":"SUM(V63:V77)","v":1.0376786278700291E-2},{"$f":"SUM(W63:W77)","v":2.0753572557400582E-2},{"$f":"SUM(X63:X77)","v":2.0753572557400582E-2},2.0753572557400582E-2,2.0753572557400582E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1417","v":0},{"$f":"Inputs!P1417","v":0},{"$f":"Inputs!Q1417","v":0},{"$f":"Inputs!R1417","v":0},{"$f":"Inputs!S1417","v":0},{"$f":"Inputs!T1417","v":0},{"$f":"Inputs!U1417","v":0},{"$f":"Inputs!V1417","v":0},{"$f":"Inputs!W1417","v":0},{"$f":"Inputs!X1417","v":0},{"$f":"Inputs!Y1417","v":0},{"$f":"Inputs!Z1417","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1418","v":0},{"$f":"Inputs!P1418","v":0},{"$f":"Inputs!Q1418","v":0},{"$f":"Inputs!R1418","v":0},{"$f":"Inputs!S1418","v":0},{"$f":"Inputs!T1418","v":0},{"$f":"Inputs!U1418","v":0},{"$f":"Inputs!V1418","v":0},{"$f":"Inputs!W1418","v":0},{"$f":"Inputs!X1418","v":0},{"$f":"Inputs!Y1418","v":0},{"$f":"Inputs!Z1418","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1419","v":0},{"$f":"Inputs!P1419","v":0},{"$f":"Inputs!Q1419","v":0},{"$f":"Inputs!R1419","v":0},{"$f":"Inputs!S1419","v":0},{"$f":"Inputs!T1419","v":0},{"$f":"Inputs!U1419","v":0},{"$f":"Inputs!V1419","v":0},{"$f":"Inputs!W1419","v":0},{"$f":"Inputs!X1419","v":0},{"$f":"Inputs!Y1419","v":0},{"$f":"Inputs!Z1419","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1420","v":0},{"$f":"Inputs!P1420","v":0},{"$f":"Inputs!Q1420","v":0},{"$f":"Inputs!R1420","v":0},{"$f":"Inputs!S1420","v":0},{"$f":"Inputs!T1420","v":0},{"$f":"Inputs!U1420","v":0},{"$f":"Inputs!V1420","v":0},{"$f":"Inputs!W1420","v":0},{"$f":"Inputs!X1420","v":0},{"$f":"Inputs!Y1420","v":0},{"$f":"Inputs!Z1420","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1421","v":0},{"$f":"Inputs!P1421","v":0},{"$f":"Inputs!Q1421","v":0},{"$f":"Inputs!R1421","v":0},{"$f":"Inputs!S1421","v":0},{"$f":"Inputs!T1421","v":0},{"$f":"Inputs!U1421","v":0},{"$f":"Inputs!V1421","v":0},{"$f":"Inputs!W1421","v":0},{"$f":"Inputs!X1421","v":0},{"$f":"Inputs!Y1421","v":0},{"$f":"Inputs!Z1421","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1422","v":0},{"$f":"Inputs!P1422","v":0},{"$f":"Inputs!Q1422","v":0},{"$f":"Inputs!R1422","v":0},{"$f":"Inputs!S1422","v":0},{"$f":"Inputs!T1422","v":0},{"$f":"Inputs!U1422","v":0},{"$f":"Inputs!V1422","v":0},{"$f":"Inputs!W1422","v":0},{"$f":"Inputs!X1422","v":0},{"$f":"Inputs!Y1422","v":0},{"$f":"Inputs!Z1422","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1423","v":0},{"$f":"Inputs!P1423","v":0},{"$f":"Inputs!Q1423","v":0},{"$f":"Inputs!R1423","v":0},{"$f":"Inputs!S1423","v":0},{"$f":"Inputs!T1423","v":0},{"$f":"Inputs!U1423","v":0},{"$f":"Inputs!V1423","v":0},{"$f":"Inputs!W1423","v":0},{"$f":"Inputs!X1423","v":0},{"$f":"Inputs!Y1423","v":0},{"$f":"Inputs!Z1423","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1424","v":0},{"$f":"Inputs!P1424","v":0},{"$f":"Inputs!Q1424","v":0},{"$f":"Inputs!R1424","v":0},{"$f":"Inputs!S1424","v":0},{"$f":"Inputs!T1424","v":0},{"$f":"Inputs!U1424","v":0},{"$f":"Inputs!V1424","v":0},{"$f":"Inputs!W1424","v":0},{"$f":"Inputs!X1424","v":0},{"$f":"Inputs!Y1424","v":0},{"$f":"Inputs!Z1424","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1425","v":0},{"$f":"Inputs!P1425","v":0},{"$f":"Inputs!Q1425","v":0},{"$f":"Inputs!R1425","v":0},{"$f":"Inputs!S1425","v":0},{"$f":"Inputs!T1425","v":0},{"$f":"Inputs!U1425","v":0},{"$f":"Inputs!V1425","v":0},{"$f":"Inputs!W1425","v":0},{"$f":"Inputs!X1425","v":0},{"$f":"Inputs!Y1425","v":0},{"$f":"Inputs!Z1425","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1426","v":0},{"$f":"Inputs!P1426","v":0},{"$f":"Inputs!Q1426","v":0},{"$f":"Inputs!R1426","v":0},{"$f":"Inputs!S1426","v":0},{"$f":"Inputs!T1426","v":0},{"$f":"Inputs!U1426","v":0},{"$f":"Inputs!V1426","v":0},{"$f":"Inputs!W1426","v":0},{"$f":"Inputs!X1426","v":0},{"$f":"Inputs!Y1426","v":0},{"$f":"Inputs!Z1426","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1427","v":0},{"$f":"Inputs!P1427","v":0},{"$f":"Inputs!Q1427","v":0},{"$f":"Inputs!R1427","v":0},{"$f":"Inputs!S1427","v":0},{"$f":"Inputs!T1427","v":0},{"$f":"Inputs!U1427","v":0},{"$f":"Inputs!V1427","v":0},{"$f":"Inputs!W1427","v":0},{"$f":"Inputs!X1427","v":0},{"$f":"Inputs!Y1427","v":0},{"$f":"Inputs!Z1427","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1428","v":0},{"$f":"Inputs!P1428","v":0},{"$f":"Inputs!Q1428","v":0},{"$f":"Inputs!R1428","v":0},{"$f":"Inputs!S1428","v":0},{"$f":"Inputs!T1428","v":0},{"$f":"Inputs!U1428","v":0},{"$f":"Inputs!V1428","v":0},{"$f":"Inputs!W1428","v":0},{"$f":"Inputs!X1428","v":0},{"$f":"Inputs!Y1428","v":0},{"$f":"Inputs!Z1428","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1429","v":0},{"$f":"Inputs!P1429","v":0},{"$f":"Inputs!Q1429","v":0},{"$f":"Inputs!R1429","v":0},{"$f":"Inputs!S1429","v":0},{"$f":"Inputs!T1429","v":0},{"$f":"Inputs!U1429","v":0},{"$f":"Inputs!V1429","v":0},{"$f":"Inputs!W1429","v":0},{"$f":"Inputs!X1429","v":0},{"$f":"Inputs!Y1429","v":0},{"$f":"Inputs!Z1429","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1430","v":0},{"$f":"Inputs!P1430","v":0},{"$f":"Inputs!Q1430","v":0},{"$f":"Inputs!R1430","v":0},{"$f":"Inputs!S1430","v":0},{"$f":"Inputs!T1430","v":0},{"$f":"Inputs!U1430","v":0},{"$f":"Inputs!V1430","v":0},{"$f":"Inputs!W1430","v":0},{"$f":"Inputs!X1430","v":0},{"$f":"Inputs!Y1430","v":0},{"$f":"Inputs!Z1430","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},{"$f":"SUM(F81:F95)","v":0},{"$f":"SUM(G81:G95)","v":0},{"$f":"SUM(H81:H95)","v":0},{"$f":"SUM(I81:I95)","v":0},{"$f":"SUM(J81:J95)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},{"$f":"SUM(X81:X95)","v":0},0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1456","v":0},{"$f":"Inputs!P1456","v":0},{"$f":"Inputs!Q1456","v":0},{"$f":"Inputs!R1456","v":0},{"$f":"Inputs!S1456","v":0},{"$f":"Inputs!T1456","v":0},{"$f":"Inputs!U1456","v":0},{"$f":"Inputs!V1456","v":0},{"$f":"Inputs!W1456","v":0},{"$f":"Inputs!X1456","v":0},{"$f":"Inputs!Y1456","v":0},{"$f":"Inputs!Z1456","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1457","v":0},{"$f":"Inputs!P1457","v":0},{"$f":"Inputs!Q1457","v":0},{"$f":"Inputs!R1457","v":0},{"$f":"Inputs!S1457","v":0},{"$f":"Inputs!T1457","v":0},{"$f":"Inputs!U1457","v":0},{"$f":"Inputs!V1457","v":0},{"$f":"Inputs!W1457","v":0},{"$f":"Inputs!X1457","v":0},{"$f":"Inputs!Y1457","v":0},{"$f":"Inputs!Z1457","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1458","v":0},{"$f":"Inputs!P1458","v":0},{"$f":"Inputs!Q1458","v":0},{"$f":"Inputs!R1458","v":0},{"$f":"Inputs!S1458","v":0},{"$f":"Inputs!T1458","v":0},{"$f":"Inputs!U1458","v":0},{"$f":"Inputs!V1458","v":0},{"$f":"Inputs!W1458","v":0},{"$f":"Inputs!X1458","v":0},{"$f":"Inputs!Y1458","v":0},{"$f":"Inputs!Z1458","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1459","v":0},{"$f":"Inputs!P1459","v":0},{"$f":"Inputs!Q1459","v":0},{"$f":"Inputs!R1459","v":0},{"$f":"Inputs!S1459","v":0},{"$f":"Inputs!T1459","v":0},{"$f":"Inputs!U1459","v":0},{"$f":"Inputs!V1459","v":0},{"$f":"Inputs!W1459","v":0},{"$f":"Inputs!X1459","v":0},{"$f":"Inputs!Y1459","v":0},{"$f":"Inputs!Z1459","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1460","v":0},{"$f":"Inputs!P1460","v":0},{"$f":"Inputs!Q1460","v":0},{"$f":"Inputs!R1460","v":0},{"$f":"Inputs!S1460","v":0},{"$f":"Inputs!T1460","v":0},{"$f":"Inputs!U1460","v":0},{"$f":"Inputs!V1460","v":0},{"$f":"Inputs!W1460","v":0},{"$f":"Inputs!X1460","v":0},{"$f":"Inputs!Y1460","v":0},{"$f":"Inputs!Z1460","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1461","v":0},{"$f":"Inputs!P1461","v":0},{"$f":"Inputs!Q1461","v":0},{"$f":"Inputs!R1461","v":0},{"$f":"Inputs!S1461","v":0},{"$f":"Inputs!T1461","v":0},{"$f":"Inputs!U1461","v":0},{"$f":"Inputs!V1461","v":0},{"$f":"Inputs!W1461","v":0},{"$f":"Inputs!X1461","v":0},{"$f":"Inputs!Y1461","v":0},{"$f":"Inputs!Z1461","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1462","v":0},{"$f":"Inputs!P1462","v":0},{"$f":"Inputs!Q1462","v":0},{"$f":"Inputs!R1462","v":0},{"$f":"Inputs!S1462","v":0},{"$f":"Inputs!T1462","v":0},{"$f":"Inputs!U1462","v":0},{"$f":"Inputs!V1462","v":0},{"$f":"Inputs!W1462","v":0},{"$f":"Inputs!X1462","v":0},{"$f":"Inputs!Y1462","v":0},{"$f":"Inputs!Z1462","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1463","v":0},{"$f":"Inputs!P1463","v":0},{"$f":"Inputs!Q1463","v":0},{"$f":"Inputs!R1463","v":0},{"$f":"Inputs!S1463","v":0},{"$f":"Inputs!T1463","v":0},{"$f":"Inputs!U1463","v":0},{"$f":"Inputs!V1463","v":0},{"$f":"Inputs!W1463","v":0},{"$f":"Inputs!X1463","v":0},{"$f":"Inputs!Y1463","v":0},{"$f":"Inputs!Z1463","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1464","v":0},{"$f":"Inputs!P1464","v":0},{"$f":"Inputs!Q1464","v":0},{"$f":"Inputs!R1464","v":0},{"$f":"Inputs!S1464","v":0},{"$f":"Inputs!T1464","v":0},{"$f":"Inputs!U1464","v":0},{"$f":"Inputs!V1464","v":0},{"$f":"Inputs!W1464","v":0},{"$f":"Inputs!X1464","v":0},{"$f":"Inputs!Y1464","v":0},{"$f":"Inputs!Z1464","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1465","v":0},{"$f":"Inputs!P1465","v":0},{"$f":"Inputs!Q1465","v":0},{"$f":"Inputs!R1465","v":0},{"$f":"Inputs!S1465","v":0},{"$f":"Inputs!T1465","v":0},{"$f":"Inputs!U1465","v":0},{"$f":"Inputs!V1465","v":0},{"$f":"Inputs!W1465","v":0},{"$f":"Inputs!X1465","v":0},{"$f":"Inputs!Y1465","v":0},{"$f":"Inputs!Z1465","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1466","v":0},{"$f":"Inputs!P1466","v":0},{"$f":"Inputs!Q1466","v":0},{"$f":"Inputs!R1466","v":0},{"$f":"Inputs!S1466","v":0},{"$f":"Inputs!T1466","v":0},{"$f":"Inputs!U1466","v":0},{"$f":"Inputs!V1466","v":0},{"$f":"Inputs!W1466","v":0},{"$f":"Inputs!X1466","v":0},{"$f":"Inputs!Y1466","v":0},{"$f":"Inputs!Z1466","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1467","v":0},{"$f":"Inputs!P1467","v":0},{"$f":"Inputs!Q1467","v":0},{"$f":"Inputs!R1467","v":0},{"$f":"Inputs!S1467","v":0},{"$f":"Inputs!T1467","v":0},{"$f":"Inputs!U1467","v":0},{"$f":"Inputs!V1467","v":0},{"$f":"Inputs!W1467","v":0},{"$f":"Inputs!X1467","v":0},{"$f":"Inputs!Y1467","v":0},{"$f":"Inputs!Z1467","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1468","v":0},{"$f":"Inputs!P1468","v":0},{"$f":"Inputs!Q1468","v":0},{"$f":"Inputs!R1468","v":0},{"$f":"Inputs!S1468","v":0},{"$f":"Inputs!T1468","v":0},{"$f":"Inputs!U1468","v":0},{"$f":"Inputs!V1468","v":0},{"$f":"Inputs!W1468","v":0},{"$f":"Inputs!X1468","v":0},{"$f":"Inputs!Y1468","v":0},{"$f":"Inputs!Z1468","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1469","v":0},{"$f":"Inputs!P1469","v":0},{"$f":"Inputs!Q1469","v":0},{"$f":"Inputs!R1469","v":0},{"$f":"Inputs!S1469","v":0},{"$f":"Inputs!T1469","v":0},{"$f":"Inputs!U1469","v":0},{"$f":"Inputs!V1469","v":0},{"$f":"Inputs!W1469","v":0},{"$f":"Inputs!X1469","v":0},{"$f":"Inputs!Y1469","v":0},{"$f":"Inputs!Z1469","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},{"$f":"SUM(F99:F113)","v":0},{"$f":"SUM(G99:G113)","v":0},{"$f":"SUM(H99:H113)","v":0},{"$f":"SUM(I99:I113)","v":0},{"$f":"SUM(J99:J113)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},{"$f":"SUM(X99:X113)","v":0},0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(O117:O131)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S406","v":0},{"$f":"O27+O45-O63-O81-O99-O117+O135-O153","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S407","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S408","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S409","v":0.48043013838777071},0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.4327116105383696,0.42793975775342946,0.42316790496848933,0.41362419939860912,0.4040804938287289,0.39453678825884869,0.38499308268896848]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S412","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S413","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S414","v":0.17195935958856223},0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11591002465096045,0.11030509115720027,0.1047001576634401,9.3490290675919741E-2,8.2280423688399384E-2,7.1070556700879028E-2,5.9860689713358672E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S416","v":0},{"$f":"O37+O55-O73-O91-O109-O127+O145-O163","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S417","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S418","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.54862163518933005,{"$f":"SUM(U171:U185)","v":0.53824484891062974},{"$f":"SUM(V171:V185)","v":0.52786806263192942},{"$f":"SUM(W171:W185)","v":0.5071144900745288},{"$f":"SUM(X171:X185)","v":0.48636091751712829},0.46560734495972772,0.44485377240232715]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},{"$f":"Y42-X186","v":0},0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N337","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.4327116105383696,0.42793975775342946,0.42316790496848933,0.41362419939860912,0.4040804938287289,0.39453678825884869]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11591002465096045,0.11030509115720027,0.1047001576634401,9.3490290675919741E-2,8.2280423688399384E-2,7.1070556700879028E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,{"$f":"SUM(U193:U207)","v":0.54862163518933005},{"$f":"SUM(V193:V207)","v":0.53824484891062974},{"$f":"SUM(W193:W207)","v":0.52786806263192942},{"$f":"SUM(X193:X207)","v":0.5071144900745288},0.48636091751712829,0.46560734495972772]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O45*O$191","v":0},0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63*N$191","v":0},{"$f":"P63*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64*N$191","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,4.7718527849401138E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802259E-3,9.5437055698802259E-3,4.7718527849401147E-3,4.7718527849401147E-3,4.7718527849401138E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802294E-3]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,5.6049334937601763E-3,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,5.6049334937601772E-3,5.6049334937601763E-3,5.6049334937601763E-3,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P74*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,1.0376786278700291E-2,2.0753572557400582E-2,2.0753572557400582E-2,2.0753572557400578E-2,2.0753572557400578E-2,{"$f":"SUM(T229:T243)","v":1.0376786278700291E-2},{"$f":"SUM(U229:U243)","v":1.0376786278700291E-2},{"$f":"SUM(V229:V243)","v":1.0376786278700291E-2},{"$f":"SUM(W229:W243)","v":2.0753572557400582E-2},{"$f":"SUM(X229:X243)","v":2.0753572557400582E-2},{"$f":"SUM(Y229:Y243)","v":2.0753572557400582E-2},2.0753572557400582E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O81*O$191","v":0},0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O99*O$191","v":0},0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O117*O$191","v":0},0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O135*O$191","v":0},0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O153*O$191","v":0},0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N171*N$191","v":0},{"$f":"O193+O211-O229-O247-O265-O283+O301-O319","v":0},0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N172*N$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.4327116105383696,0.42793975775342946,0.42316790496848933,0.41362419939860912,0.4040804938287289,0.39453678825884869,0.38499308268896848]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11591002465096045,0.11030509115720027,0.1047001576634401,9.3490290675919741E-2,8.2280423688399384E-2,7.1070556700879028E-2,5.9860689713358672E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.54862163518933005,0.53824484891062974,0.52786806263192942,0.5071144900745288,0.48636091751712829,0.46560734495972772,0.44485377240232715]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.434785565118414E-3,5.4422846456042145E-3,5.4422846456042145E-3,1.097669658366035E-2,1.0997328556913287E-2,1.1012131693464083E-2,1.1020801656494349E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5095604653354415E-3,1.4578193236938625E-3,1.4578193236938625E-3,2.7158185281142781E-3,2.4856221212417439E-3,2.2422185074455108E-3,1.9850911991336905E-3]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":6.9443460304538553E-3},{"$f":"SUM(U363:U376)","v":6.900103969298077E-3},6.900103969298077E-3,1.3692515111774628E-2,1.3482950678155031E-2,1.3254350200909593E-2,1.3005892855628039E-2]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8311327322036225E-3,4.9519110505087116E-3,4.9519110505087107E-3,1.0151417653542856E-2,1.0405203094881427E-2,1.0665333172253462E-2,1.09319665015598E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6745626665155018E-3,5.8164267331783873E-3,5.8164267331783873E-3,1.1923674803015693E-2,1.2221766673091085E-2,1.252731083991836E-2,1.2840493610916317E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":1.0505695398719124E-2},{"$f":"SUM(U381:U394)","v":1.0768337783687099E-2},1.0768337783687097E-2,2.2075092456558549E-2,2.2626969767972512E-2,2.3192644012171824E-2,2.3772460112476117E-2]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N561","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.43808711615622453,0.43857748975132005,0.43906786334641557,0.43989314227653303,0.44048526773856489,0.4408320662597755]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11734995594354057,0.11299134853405604,0.10863274112457151,9.9424884849670103E-2,8.9688740297820757E-2,7.9403647965347907E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,{"$f":"SUM(U417:U431)","v":0.55543707209976512},{"$f":"SUM(V417:V431)","v":0.55156883828537606},{"$f":"SUM(W417:W431)","v":0.54770060447098712},{"$f":"SUM(X417:X431)","v":0.53931802712620314},0.5301740080363857,0.52023571422512338]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O211","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"O221","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O229,O381+O399-O363)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O230,O382+O400-O364)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O231,O383+O401-O365)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O232,O384+O402-O366)","v":4.7718527849401138E-3},9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802259E-3,9.5437055698802259E-3,-6.0365283291479149E-4,-4.9037359509550293E-4,-4.903735950955038E-4,-8.2527893011749391E-4,-5.9212546203185959E-4,-3.4679852121062039E-4,-8.883515493454848E-5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O233,O385+O403-O367)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O234,O386+O404-O368)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O235,O387+O405-O369)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O236,O388+O406-O370)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O237,O389+O407-O371)","v":5.6049334937601763E-3},1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,4.1650022011800606E-3,4.3586074094845249E-3,4.3586074094845249E-3,9.2078562749014145E-3,9.7361445518493409E-3,1.028509233247285E-2,1.0855402411782627E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O238,O390+O408-O372)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O239,O391+O409-O373)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O240,O392+O410-O374)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O241,O393+O411-O375)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O242,O394+O412-O376)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,1.0376786278700291E-2,2.0753572557400582E-2,2.0753572557400582E-2,2.0753572557400578E-2,2.0753572557400578E-2,3.5613493682652691E-3,{"$f":"SUM(U453:U467)","v":3.8682338143890219E-3},{"$f":"SUM(V453:V467)","v":3.8682338143890211E-3},{"$f":"SUM(W453:W467)","v":8.3825773447839206E-3},{"$f":"SUM(X453:X467)","v":9.1440190898174813E-3},{"$f":"SUM(Y453:Y467)","v":9.9382938112622301E-3},1.0766567256848079E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O81,O247)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O82,O248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O83,O249)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O84,O250)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O85,O251)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O86,O252)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O87,O253)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O88,O254)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O89,O255)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O90,O256)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O91,O257)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O92,O258)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O93,O259)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O94,O260)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O99,O265)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O100,O266)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O101,O267)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O102,O268)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O103,O269)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O104,O270)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O105,O271)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O106,O272)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O107,O273)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O108,O274)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O109,O275)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O110,O276)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O111,O277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O112,O278)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O117,O283)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O118,O284)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O119,O285)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O120,O286)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O121,O287)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O122,O288)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O123,O289)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O124,O290)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O125,O291)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O126,O292)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O127,O293)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O128,O294)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O129,O295)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O130,O296)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O135,O301)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O136,O302)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O137,O303)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O138,O304)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O139,O305)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O140,O306)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O141,O307)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O142,O308)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O143,O309)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O144,O310)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O145,O311)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O146,O312)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O147,O313)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O148,O314)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O153,O319)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O154,O320)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O155,O321)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O156,O322)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O157,O323)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O158,O324)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O159,O325)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O160,O326)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O161,O327)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O162,O328)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O163,O329)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O164,O330)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O165,O331)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$356=Jun_2014,O166,O332)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},{"$f":"O417+O435-O453-O471-O489-O507+O525-O543","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.43808711615622453,0.43857748975132005,0.43906786334641557,0.43989314227653303,0.44048526773856489,0.4408320662597755,0.44092090141471008]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11734995594354057,0.11299134853405604,0.10863274112457151,9.9424884849670103E-2,8.9688740297820757E-2,7.9403647965347907E-2,6.8548245553565285E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,{"$f":"O427+O445-O463-O481-O499-O517+O535-O553","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.55543707209976512,0.55156883828537606,0.54770060447098712,0.53931802712620314,0.5301740080363857,0.52023571422512338,0.50946914696827539]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N727","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.43808711615622453,0.43857748975132005,0.43906786334641557,0.43989314227653303,0.44048526773856489,0.4408320662597755]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11734995594354057,0.11299134853405604,0.10863274112457151,9.9424884849670103E-2,8.9688740297820757E-2,7.9403647965347907E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.55543707209976512,0.55156883828537606,0.54770060447098712,0.53931802712620314,0.5301740080363857,0.52023571422512338]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O211,IF(O$580=CCA,O435,O45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O212,IF(O$580=CCA,O436,O46))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O213,IF(O$580=CCA,O437,O47))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O214,IF(O$580=CCA,O438,O48))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O215,IF(O$580=CCA,O439,O49))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O216,IF(O$580=CCA,O440,O50))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O217,IF(O$580=CCA,O441,O51))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O218,IF(O$580=CCA,O442,O52))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O219,IF(O$580=CCA,O443,O53))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O220,IF(O$580=CCA,O444,O54))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O221,IF(O$580=CCA,O445,O55))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O222,IF(O$580=CCA,O446,O56))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O223,IF(O$580=CCA,O447,O57))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O224,IF(O$580=CCA,O448,O58))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O229,IF(O$580=CCA,O453,IF(O583>0,(IF(O9>0.5,O583/O9*O$6,O583)),O583)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O230,IF(O$580=CCA,O454,IF(O584>0,(IF(O10>0.5,O584/O10*O$6,O584)),O584)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O231,IF(O$580=CCA,O455,IF(O585>0,(IF(O11>0.5,O585/O11*O$6,O585)),O585)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O232,IF(O$580=CCA,O456,IF(O586>0,(IF(O12>0.5,O586/O12*O$6,O586)),O586)))","v":4.7718527849401138E-3},9.5437055698802276E-3,9.5437055698802276E-3,9.5437055698802259E-3,9.5437055698802259E-3,-6.0365283291479149E-4,-4.9037359509550293E-4,-4.903735950955038E-4,-8.2527893011749391E-4,-5.9212546203185959E-4,-3.4679852121062039E-4,-8.883515493454848E-5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O233,IF(O$580=CCA,O457,IF(O587>0,(IF(O13>0.5,O587/O13*O$6,O587)),O587)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O234,IF(O$580=CCA,O458,IF(O588>0,(IF(O14>0.5,O588/O14*O$6,O588)),O588)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O235,IF(O$580=CCA,O459,IF(O589>0,(IF(O15>0.5,O589/O15*O$6,O589)),O589)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O236,IF(O$580=CCA,O460,IF(O590>0,(IF(O16>0.5,O590/O16*O$6,O590)),O590)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O237,IF(O$580=CCA,O461,IF(O591>0,(IF(O17>0.5,O591/O17*O$6,O591)),O591)))","v":5.6049334937601763E-3},1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,1.1209866987520353E-2,4.1650022011800606E-3,4.3586074094845249E-3,4.3586074094845249E-3,9.2078562749014145E-3,9.7361445518493409E-3,1.028509233247285E-2,1.0855402411782627E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O238,IF(O$580=CCA,O462,IF(O592>0,(IF(O18>0.5,O592/O18*O$6,O592)),O592)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O239,IF(O$580=CCA,O463,IF(O593>0,(IF(O19>0.5,O593/O19*O$6,O593)),O593)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O240,IF(O$580=CCA,O464,IF(O594>0,(IF(O20>0.5,O594/O20*O$6,O594)),O594)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O241,IF(O$580=CCA,O465,IF(O595>0,(IF(O21>0.5,O595/O21*O$6,O595)),O595)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O242,IF(O$580=CCA,O466,IF(O596>0,(IF(O22>0.5,O596/O22*O$6,O596)),O596)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,1.0376786278700291E-2,2.0753572557400582E-2,2.0753572557400582E-2,2.0753572557400578E-2,2.0753572557400578E-2,3.5613493682652691E-3,{"$f":"SUM(U619:U633)","v":3.8682338143890219E-3},3.8682338143890211E-3,8.3825773447839206E-3,9.1440190898174813E-3,9.9382938112622301E-3,1.0766567256848079E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O81,O247)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O82,O248)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O83,O249)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O84,O250)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O85,O251)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O86,O252)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O87,O253)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O88,O254)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O89,O255)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O90,O256)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O91,O257)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O92,O258)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O93,O259)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O94,O260)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O99,O265)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O100,O266)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O101,O267)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O102,O268)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O103,O269)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O104,O270)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O105,O271)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O106,O272)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O107,O273)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O108,O274)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O109,O275)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O110,O276)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O111,O277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O112,O278)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O117,O283)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O118,O284)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O119,O285)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O120,O286)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O121,O287)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O122,O288)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O123,O289)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O124,O290)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O125,O291)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O126,O292)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O127,O293)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O128,O294)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O129,O295)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O130,O296)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O135,O301)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O136,O302)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O137,O303)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O138,O304)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O139,O305)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O140,O306)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O141,O307)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O142,O308)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O143,O309)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O144,O310)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O145,O311)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O146,O312)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O147,O313)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O148,O314)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O153,O319)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O154,O320)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O155,O321)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O156,O322)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O157,O323)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O158,O324)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O159,O325)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O160,O326)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O161,O327)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O162,O328)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O163,O329)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O164,O330)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O165,O331)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$580=Jun_2014,O166,O332)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"N171","v":0},{"$f":"O583+O601-O619-O637-O655-O673+O691-O709","v":0},0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0.48043013838777071,0.47565828560283058,0.46611458003295037,0.45657087446307015,0.44702716889318994,0.43748346332330973,0.43808711615622453,0.43857748975132005,0.43906786334641557,0.43989314227653303,0.44048526773856489,0.4408320662597755,0.44092090141471008]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,0.17195935958856223,0.16635442609480205,0.1551445591072817,0.14393469211976134,0.13272482513224099,0.12151495814472063,0.11734995594354057,0.11299134853405604,0.10863274112457151,9.9424884849670103E-2,8.9688740297820757E-2,7.9403647965347907E-2,6.8548245553565285E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.55543707209976512,0.55156883828537606,0.54770060447098712,0.53931802712620314,0.5301740080363857,0.52023571422512338,0.50946914696827539]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N893","v":0},{"$f":"O893","v":0},{"$f":"P893","v":0},{"$f":"Q893","v":0},{"$f":"R893","v":0},{"$f":"S893","v":0},{"$f":"T893","v":0},{"$f":"U893","v":0},{"$f":"V893","v":0},{"$f":"W893","v":0},{"$f":"X893","v":0},{"$f":"Y893","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.42699100000000001,0.42274992928088995,0.41426778784266982,0.4057856464044497,0.39730350496622957,0.38882136352800944,0.38458029280889938,0.38033922208978932,0.37609815137067926,0.36761600993245913,0.35913386849423901,0.35065172705601888]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0.152832,0.14785051368970012,0.13788754106910039,0.12792456844850064,0.1179615958279009,0.10799862320730116,0.10301713689700129,9.8035650586701426E-2,9.3054164276401563E-2,8.3091191655801824E-2,7.3128219035202086E-2,6.3165246414602347E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0.57982299999999998,0.57060044297059009,0.55215532891177022,0.53371021485295034,0.51526510079413046,0.49681998673531058,0.4875974297059007,0.47837487267649076,0.46915231564708082,0.45070720158826094,0.43226208752944106,0.41381697347062124]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O9=0,0,IF(O749>0,(IF(O9>0.5,O749/O9*O$6,O749)),O749))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O10=0,0,IF(O750>0,(IF(O10>0.5,O750/O10*O$6,O750)),O750))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O11=0,0,IF(O751>0,(IF(O11>0.5,O751/O11*O$6,O751)),O751))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O12=0,0,IF(O752>0,(IF(O12>0.5,O752/O12*O$6,O752)),O752))","v":4.2410707191100514E-3},8.4821414382201029E-3,8.4821414382201029E-3,8.4821414382201012E-3,8.4821414382201012E-3,4.2410707191100506E-3,4.2410707191100506E-3,4.2410707191100497E-3,8.4821414382200994E-3,8.4821414382200994E-3,8.4821414382200994E-3,8.4821414382200977E-3]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O13=0,0,IF(O753>0,(IF(O13>0.5,O753/O13*O$6,O753)),O753))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O14=0,0,IF(O754>0,(IF(O14>0.5,O754/O14*O$6,O754)),O754))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O15=0,0,IF(O755>0,(IF(O15>0.5,O755/O15*O$6,O755)),O755))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16=0,0,IF(O756>0,(IF(O16>0.5,O756/O16*O$6,O756)),O756))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O17=0,0,IF(O757>0,(IF(O17>0.5,O757/O17*O$6,O757)),O757))","v":4.9814863102998694E-3},9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,4.9814863102998694E-3,4.9814863102998685E-3,4.9814863102998694E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3,9.9629726205997388E-3]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O18=0,0,IF(O758>0,(IF(O18>0.5,O758/O18*O$6,O758)),O758))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O19=0,0,IF(O759>0,(IF(O19>0.5,O759/O19*O$6,O759)),O759))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O20=0,0,IF(O760>0,(IF(O20>0.5,O760/O20*O$6,O760)),O760))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O21=0,0,IF(O761>0,(IF(O21>0.5,O761/O21*O$6,O761)),O761))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O22=0,0,IF(O762>0,(IF(O22>0.5,O762/O22*O$6,O762)),O762))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,9.2225570294099217E-3,1.8445114058819843E-2,1.8445114058819843E-2,1.844511405881984E-2,1.844511405881984E-2,9.22255702940992E-3,9.2225570294099182E-3,9.2225570294099182E-3,1.8445114058819836E-2,1.8445114058819836E-2,1.8445114058819836E-2,1.8445114058819836E-2]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Vines"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N406","v":0},{"$f":"O749+O767-O785-O803-O821-O839+O857-O875","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N407","v":0},0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N408","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N409","v":0.42699100000000001},0.42274992928088995,0.41426778784266982,0.4057856464044497,0.39730350496622957,0.38882136352800944,0.38458029280889938,0.38033922208978932,0.37609815137067926,0.36761600993245913,0.35913386849423901,0.35065172705601888,0.34216958561779875]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N410","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N412","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N413","v":0},{"$f":"O756+O774-O792-O810-O828-O846+O864-O882","v":0},0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N414","v":0.152832},0.14785051368970012,0.13788754106910039,0.12792456844850064,0.1179615958279009,0.10799862320730116,0.10301713689700129,9.8035650586701426E-2,9.3054164276401563E-2,8.3091191655801824E-2,7.3128219035202086E-2,6.3165246414602347E-2,5.3202273794002608E-2]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N415","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N416","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N417","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N418","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0.57982299999999998,0.57060044297059009,0.55215532891177022,0.53371021485295034,0.51526510079413046,0.49681998673531058,0.4875974297059007,0.47837487267649076,0.46915231564708082,0.45070720158826094,0.43226208752944106,0.41381697347062124,0.39537185941180136]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},{"$f":"H764-G908","v":0},{"$f":"I764-H908","v":0},{"$f":"J764-I908","v":0},{"$f":"K764-J908","v":0},{"$f":"L764-K908","v":0},{"$f":"M764-L908","v":0},{"$f":"N764-M908","v":0},{"$f":"O764-N908","v":0},{"$f":"P764-O908","v":0},{"$f":"Q764-P908","v":0},{"$f":"R764-Q908","v":0},{"$f":"S764-R908","v":0},{"$f":"T764-S908","v":0},{"$f":"U764-T908","v":0},{"$f":"V764-U908","v":0},{"$f":"W764-V908","v":0},{"$f":"X764-W908","v":0},{"$f":"Y764-X908","v":0},{"$f":"Z764-Y908","v":0}]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.54862163518933005,0.53824484891062974,0.52786806263192942,0.5071144900745288,0.48636091751712829,0.46560734495972772]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.54862163518933005,0.53824484891062974,0.52786806263192942,0.5071144900745288,0.48636091751712829,0.46560734495972772]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.55543707209976512,0.55156883828537606,0.54770060447098712,0.53931802712620314,0.5301740080363857,0.52023571422512338]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0.65238949797633294,0.64201271169763263,0.62125913914023201,0.6005055665828315,0.57975199402543098,0.55899842146803036,0.55543707209976512,0.55156883828537606,0.54770060447098712,0.53931802712620314,0.5301740080363857,0.52023571422512338]

{"sheet":"WestNet","index":12,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"WestNet"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K542","v":0},{"$f":"(P9>=1)*(P9-P$6)","v":0},{"$f":"(Q9>=1)*(Q9-Q$6)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K543","v":0},{"$f":"(P10>=1)*(P10-P$6)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K544","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K545","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K546","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K547","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K548","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K549","v":35.098812785388127},34.098812785388127,33.098812785388127,32.098812785388127,31.098812785388127,30.598812785388127,30.098812785388127,29.598812785388127,28.598812785388127,27.598812785388127,26.598812785388127]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K550","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K551","v":6.536661453899292},5.536661453899292,4.536661453899292,3.536661453899292,2.536661453899292,2.036661453899292,1.536661453899292,1.036661453899292,3.6661453899291985E-2,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K552","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K553","v":4.0219203272162298},3.0219203272162298,2.0219203272162298,1.0219203272162298,2.1920327216229829E-2,0,0,0,{"$f":"(W20>=1)*(W20-W$6)","v":0},0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K554","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K555","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O171","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4455791218234298E-2,6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1948224632188333,2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11527377208896282,0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":0},0,0,0,0,{"$f":"SUM(J27:J41)","v":0},0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,{"$f":"SUM(U27:U41)","v":0.45185428463430483},{"$f":"SUM(V27:V41)","v":0.34092414360148693},{"$f":"SUM(W27:W41)","v":0.22999400256866903},8.1337205030332371E-3,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E45:E59)","v":0},{"$f":"SUM(F45:F59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P663","v":0},{"$f":"Inputs!Q663","v":0},{"$f":"Inputs!R663","v":0},{"$f":"Inputs!S663","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P664","v":0},{"$f":"Inputs!Q664","v":0},{"$f":"Inputs!R664","v":0},{"$f":"Inputs!S664","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P665","v":0},{"$f":"Inputs!Q665","v":0},{"$f":"Inputs!R665","v":0},{"$f":"Inputs!S665","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P666","v":0},{"$f":"Inputs!Q666","v":0},{"$f":"Inputs!R666","v":0},{"$f":"Inputs!S666","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P667","v":0},{"$f":"Inputs!Q667","v":0},{"$f":"Inputs!R667","v":0},{"$f":"Inputs!S667","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P668","v":0},{"$f":"Inputs!Q668","v":0},{"$f":"Inputs!R668","v":0},{"$f":"Inputs!S668","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P669","v":0},{"$f":"Inputs!Q669","v":0},{"$f":"Inputs!R669","v":0},{"$f":"Inputs!S669","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P670","v":7.9684013801830048E-3},{"$f":"Inputs!Q670","v":7.9684013801830048E-3},{"$f":"Inputs!R670","v":7.9684013801830031E-3},{"$f":"Inputs!S670","v":7.9684013801830031E-3},{"$f":"IF(T34>0,(IF(T16>0.5,T34/T16*T$6,T34)),T34)","v":-1.7417814302497718E-2},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P671","v":0},{"$f":"Inputs!Q671","v":0},{"$f":"Inputs!R671","v":0},{"$f":"Inputs!S671","v":0},{"$f":"IF(T35>0,(IF(T17>0.5,T35/T17*T$6,T35)),T35)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P672","v":0.65800950938792757},{"$f":"Inputs!Q672","v":0.65800950938792757},{"$f":"Inputs!R672","v":0.65800950938792757},{"$f":"Inputs!S672","v":0.65800950938792757},0.1109301410328179,0.1109301410328179,0.1109301410328179,0.22186028206563579,8.1337205030332371E-3,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P673","v":0},{"$f":"Inputs!Q673","v":0},{"$f":"Inputs!R673","v":0},{"$f":"Inputs!S673","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P674","v":1.1689745067885667E-2},{"$f":"Inputs!Q674","v":1.1689745067885669E-2},{"$f":"Inputs!R674","v":1.1689745067885669E-2},{"$f":"Inputs!S674","v":1.1689745067885667E-2},6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P675","v":0},{"$f":"Inputs!Q675","v":0},{"$f":"Inputs!R675","v":0},{"$f":"Inputs!S675","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.16202711854774032,{"$f":"SUM(U63:U77)","v":0.1109301410328179},{"$f":"SUM(V63:V77)","v":0.1109301410328179},{"$f":"SUM(W63:W77)","v":0.22186028206563579},{"$f":"SUM(X63:X77)","v":8.1337205030332371E-3},0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},{"$f":"SUM(F81:F95)","v":0},{"$f":"SUM(G81:G95)","v":0},{"$f":"SUM(H81:H95)","v":0},{"$f":"SUM(I81:I95)","v":0},{"$f":"SUM(J81:J95)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},{"$f":"SUM(X81:X95)","v":0},0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},{"$f":"SUM(F99:F113)","v":0},{"$f":"SUM(G99:G113)","v":0},{"$f":"SUM(H99:H113)","v":0},{"$f":"SUM(I99:I113)","v":0},{"$f":"SUM(J99:J113)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},{"$f":"SUM(X99:X113)","v":0},0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P117:P131)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O426","v":0},{"$f":"P27+P45-P63-P81-P99-P117+P135-P153","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O427","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O433","v":1.4455791218234298E-2},6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O435","v":3.1948224632188333},2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O436","v":0},{"$f":"P37+P55-P73-P91-P109-P127+P145-P163","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O437","v":0.11527377208896282},0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O438","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45185428463430483,{"$f":"SUM(U171:U185)","v":0.34092414360148693},{"$f":"SUM(V171:V185)","v":0.22999400256866903},{"$f":"SUM(W171:W185)","v":8.1337205030332371E-3},{"$f":"SUM(X171:X185)","v":0},0,0]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},{"$f":"Y42-X186","v":0},0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O337","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4455791218234298E-2,6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1948224632188333,2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11527377208896282,0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,{"$f":"SUM(U193:U207)","v":0.45185428463430483},{"$f":"SUM(V193:V207)","v":0.34092414360148693},{"$f":"SUM(W193:W207)","v":0.22999400256866903},{"$f":"SUM(X193:X207)","v":8.1337205030332371E-3},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P45*P$191","v":0},0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P63*O$191","v":0},{"$f":"Q63*P$191","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64*O$191","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,7.9684013801830048E-3,7.9684013801830048E-3,7.9684013801830031E-3,7.9684013801830031E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.65800950938792757,0.65800950938792757,0.65800950938792757,0.65800950938792757,0.1109301410328179,0.1109301410328179,0.1109301410328179,0.22186028206563579,8.1337205030332371E-3,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.1689745067885667E-2,1.1689745067885669E-2,1.1689745067885669E-2,1.1689745067885667E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q75*P$191","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.6776676558359962,{"$f":"SUM(T229:T243)","v":0.16202711854774032},{"$f":"SUM(U229:U243)","v":0.1109301410328179},{"$f":"SUM(V229:V243)","v":0.1109301410328179},{"$f":"SUM(W229:W243)","v":0.22186028206563579},{"$f":"SUM(X229:X243)","v":8.1337205030332371E-3},{"$f":"SUM(Y229:Y243)","v":0},0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P81*P$191","v":0},0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P99*P$191","v":0},0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P117*P$191","v":0},0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P135*P$191","v":0},0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P153*P$191","v":0},0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O426","v":0},{"$f":"P193+P211-P229-P247-P265-P283+P301-P319","v":0},0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O427","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O433","v":1.4455791218234298E-2},6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O435","v":3.1948224632188333},2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O436","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O437","v":0.11527377208896282},0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O438","v":0},0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0,0]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.1637866041389163E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9913789418567232E-3,5.6830451862758535E-3,5.6830451862758535E-3,5.965046511099921E-3,2.1448212000865004E-4,-1.854341083401018E-6,-1.9006996104860435E-6]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5114806108962276E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":7.6261483425324539E-3},{"$f":"SUM(U363:U376)","v":5.6830451862758535E-3},5.6830451862758535E-3,5.965046511099921E-3,2.1448212000865004E-4,-1.854341083401018E-6,-1.9006996104860435E-6]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.7634192962911608E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11230820804509298,0.11511591324622027,0.11511591324622027,0.23598762215475155,8.8679405636907238E-3,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9365939878509766E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.16403995496069113},{"$f":"SUM(U381:U394)","v":0.11511591324622027},0.11511591324622027,0.23598762215475155,8.8679405636907238E-3,0,0]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O561","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4455791218234298E-2,6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1948224632188333,2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11527377208896282,0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,{"$f":"SUM(U417:U431)","v":0.45746759656388647},{"$f":"SUM(V417:V431)","v":0.34803472850394207},{"$f":"SUM(W417:W431)","v":0.23860186044399767},{"$f":"SUM(X417:X431)","v":8.579284800346032E-3},-7.4173643336040984E-5,-7.6027984419442009E-5]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P45","v":0},{"$f":"Q45","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P46","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q56","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P229,P381+P399-P363)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P230,P382+P400-P364)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P231,P383+P401-P365)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P232,P384+P402-P366)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P233,P385+P403-P367)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P234,P386+P404-P368)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P235,P387+P405-P369)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P236,P388+P406-P370)","v":7.9684013801830048E-3},7.9684013801830048E-3,7.9684013801830031E-3,7.9684013801830031E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P237,P389+P407-P371)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P238,P390+P408-P372)","v":0.65800950938792757},0.65800950938792757,0.65800950938792757,0.65800950938792757,0.10531682910323625,0.10943286805994441,0.10943286805994441,0.23002257564365164,8.653458443682073E-3,1.854341083401018E-6,1.9006996104860435E-6]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P239,P391+P409-P373)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P240,P392+P410-P374)","v":1.1689745067885667E-2},1.1689745067885669E-2,1.1689745067885669E-2,1.1689745067885667E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P241,P393+P411-P375)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P242,P394+P412-P376)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.15641380661815868,{"$f":"SUM(U453:U467)","v":0.10943286805994441},{"$f":"SUM(V453:V467)","v":0.10943286805994441},{"$f":"SUM(W453:W467)","v":0.23002257564365164},{"$f":"SUM(X453:X467)","v":8.653458443682073E-3},{"$f":"SUM(Y453:Y467)","v":1.854341083401018E-6},1.9006996104860435E-6]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P81,P247)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P82,P248)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P83,P249)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P84,P250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P85,P251)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P86,P252)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P87,P253)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P88,P254)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P89,P255)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P90,P256)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P91,P257)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P92,P258)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P93,P259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P94,P260)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P99,P265)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P100,P266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P101,P267)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P102,P268)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P103,P269)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P104,P270)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P105,P271)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P106,P272)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P107,P273)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P108,P274)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P109,P275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P110,P276)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P111,P277)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P112,P278)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P117,P283)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P118,P284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P119,P285)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P120,P286)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P121,P287)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P122,P288)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P123,P289)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P124,P290)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P125,P291)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P126,P292)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P127,P293)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P128,P294)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P129,P295)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P130,P296)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P135,P301)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P136,P302)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P137,P303)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P138,P304)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P139,P305)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P140,P306)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P141,P307)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P142,P308)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P143,P309)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P144,P310)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P145,P311)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P146,P312)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P147,P313)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P148,P314)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P153,P319)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P154,P320)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P155,P321)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P156,P322)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P157,P323)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P158,P324)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P159,P325)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P160,P326)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P161,P327)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P162,P328)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P163,P329)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P164,P330)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P165,P331)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$356=Jun_2014,P166,P332)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O426","v":0},{"$f":"P417+P435-P453-P471-P489-P507+P525-P543","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O427","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O433","v":1.4455791218234298E-2},6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O435","v":3.1948224632188333},2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5,-7.7928684029928054E-5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O436","v":0},{"$f":"P427+P445-P463-P481-P499-P517+P535-P553","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O437","v":0.11527377208896282},0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O438","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5,-7.7928684029928054E-5]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O727","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,1.4455791218234298E-2,6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,3.1948224632188333,2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0.11527377208896282,0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P211,IF(P$580=CCA,P435,P45))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P212,IF(P$580=CCA,P436,P46))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P213,IF(P$580=CCA,P437,P47))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P214,IF(P$580=CCA,P438,P48))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P215,IF(P$580=CCA,P439,P49))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P216,IF(P$580=CCA,P440,P50))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P217,IF(P$580=CCA,P441,P51))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P218,IF(P$580=CCA,P442,P52))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P219,IF(P$580=CCA,P443,P53))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P220,IF(P$580=CCA,P444,P54))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P221,IF(P$580=CCA,P445,P55))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P222,IF(P$580=CCA,P446,P56))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P223,IF(P$580=CCA,P447,P57))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P224,IF(P$580=CCA,P448,P58))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P229,IF(P$580=CCA,P453,IF(P583>0,(IF(P9>0.5,P583/P9*P$6,P583)),P583)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P230,IF(P$580=CCA,P454,IF(P584>0,(IF(P10>0.5,P584/P10*P$6,P584)),P584)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P231,IF(P$580=CCA,P455,IF(P585>0,(IF(P11>0.5,P585/P11*P$6,P585)),P585)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P232,IF(P$580=CCA,P456,IF(P586>0,(IF(P12>0.5,P586/P12*P$6,P586)),P586)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P233,IF(P$580=CCA,P457,IF(P587>0,(IF(P13>0.5,P587/P13*P$6,P587)),P587)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P234,IF(P$580=CCA,P458,IF(P588>0,(IF(P14>0.5,P588/P14*P$6,P588)),P588)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P235,IF(P$580=CCA,P459,IF(P589>0,(IF(P15>0.5,P589/P15*P$6,P589)),P589)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P236,IF(P$580=CCA,P460,IF(P590>0,(IF(P16>0.5,P590/P16*P$6,P590)),P590)))","v":7.9684013801830048E-3},7.9684013801830048E-3,7.9684013801830031E-3,7.9684013801830031E-3,-1.7417814302497718E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P237,IF(P$580=CCA,P461,IF(P591>0,(IF(P17>0.5,P591/P17*P$6,P591)),P591)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P238,IF(P$580=CCA,P462,IF(P592>0,(IF(P18>0.5,P592/P18*P$6,P592)),P592)))","v":0.65800950938792757},0.65800950938792757,0.65800950938792757,0.65800950938792757,0.10531682910323625,0.10943286805994441,0.10943286805994441,0.23002257564365164,8.653458443682073E-3,1.854341083401018E-6,1.9006996104860435E-6]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P239,IF(P$580=CCA,P463,IF(P593>0,(IF(P19>0.5,P593/P19*P$6,P593)),P593)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P240,IF(P$580=CCA,P464,IF(P594>0,(IF(P20>0.5,P594/P20*P$6,P594)),P594)))","v":1.1689745067885667E-2},1.1689745067885669E-2,1.1689745067885669E-2,1.1689745067885667E-2,6.8514791817420137E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P241,IF(P$580=CCA,P465,IF(P595>0,(IF(P21>0.5,P595/P21*P$6,P595)),P595)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P242,IF(P$580=CCA,P466,IF(P596>0,(IF(P22>0.5,P596/P22*P$6,P596)),P596)))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.6776676558359962,0.15641380661815868,{"$f":"SUM(U619:U633)","v":0.10943286805994441},0.10943286805994441,0.23002257564365164,8.653458443682073E-3,1.854341083401018E-6,1.9006996104860435E-6]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P81,P247)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P82,P248)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P83,P249)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P84,P250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P85,P251)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P86,P252)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P87,P253)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P88,P254)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P89,P255)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P90,P256)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P91,P257)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P92,P258)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P93,P259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P94,P260)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P99,P265)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P100,P266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P101,P267)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P102,P268)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P103,P269)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P104,P270)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P105,P271)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P106,P272)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P107,P273)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P108,P274)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P109,P275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P110,P276)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P111,P277)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P112,P278)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P117,P283)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P118,P284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P119,P285)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P120,P286)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P121,P287)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P122,P288)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P123,P289)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P124,P290)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P125,P291)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P126,P292)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P127,P293)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P128,P294)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P129,P295)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P130,P296)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P135,P301)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P136,P302)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P137,P303)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P138,P304)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P139,P305)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P140,P306)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P141,P307)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P142,P308)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P143,P309)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P144,P310)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P145,P311)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P146,P312)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P147,P313)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P148,P314)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P153,P319)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P154,P320)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P155,P321)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P156,P322)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P157,P323)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P158,P324)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P159,P325)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P160,P326)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P161,P327)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P162,P328)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P163,P329)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P164,P330)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P165,P331)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P$580=Jun_2014,P166,P332)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O426","v":0},{"$f":"P583+P601-P619-P637-P655-P673+P691-P709","v":0},0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O427","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O433","v":1.4455791218234298E-2},6.4873898380512929E-3,-1.4810115421317119E-3,-9.449412922314715E-3,-1.7417814302497718E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O435","v":3.1948224632188333},2.5368129538309057,1.878803444442978,1.2207939350550503,0.56278442566712272,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5,-7.7928684029928054E-5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O436","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O437","v":0.11527377208896282},0.10358402702107715,9.1894281953191478E-2,8.0204536885305808E-2,6.8514791817420137E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O438","v":0},0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5,-7.7928684029928054E-5]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N893","v":0},0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,1.3052213254207329E-2,1.2680342748671568E-2,1.2308472243135807E-2,1.1936601737600047E-2,1.1564731232064286E-2,1.1378795979296405E-2,1.1192860726528524E-2,1.1006925473760643E-2,1.0635054968224882E-2,1.0263184462689121E-2,9.8913139571533588E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,2.8846227418299382,2.4433236532701068,2.0020245647102759,1.5607254761504448,1.1194263875906136,0.89877684331069807,0.6781272990307825,0.45747775475086694,1.6178666191035806E-2,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0.10408132167986665,7.820280763383966E-2,5.2324293587812681E-2,2.6445779541785695E-2,5.6726549575871268E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,3.001756276764012,2.534206803652618,2.0666573305412244,1.5991078574298305,1.1315583843184367,0.91015563928999443,0.68932015975731098,0.46848468022462758,2.6813721159260687E-2,1.0263184462689121E-2,9.8913139571533588E-3]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O9=0,0,IF(O749>0,(IF(O9>0.5,O749/O9*O$6,O749)),O749))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O10=0,0,IF(O750>0,(IF(O10>0.5,O750/O10*O$6,O750)),O750))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O11=0,0,IF(O751>0,(IF(O11>0.5,O751/O11*O$6,O751)),O751))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O12=0,0,IF(O752>0,(IF(O12>0.5,O752/O12*O$6,O752)),O752))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O13=0,0,IF(O753>0,(IF(O13>0.5,O753/O13*O$6,O753)),O753))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O14=0,0,IF(O754>0,(IF(O14>0.5,O754/O14*O$6,O754)),O754))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O15=0,0,IF(O755>0,(IF(O15>0.5,O755/O15*O$6,O755)),O755))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O16=0,0,IF(O756>0,(IF(O16>0.5,O756/O16*O$6,O756)),O756))","v":0},3.7187050553576142E-4,3.7187050553576142E-4,3.7187050553576148E-4,3.7187050553576148E-4,1.8593525276788076E-4,1.8593525276788074E-4,1.8593525276788074E-4,3.7187050553576148E-4,3.7187050553576148E-4,3.7187050553576153E-4,3.7187050553576148E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O17=0,0,IF(O757>0,(IF(O17>0.5,O757/O17*O$6,O757)),O757))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O18=0,0,IF(O758>0,(IF(O18>0.5,O758/O18*O$6,O758)),O758))","v":0},0.44129908855983113,0.44129908855983108,0.44129908855983113,0.44129908855983113,0.22064954427991557,0.22064954427991557,0.22064954427991557,0.44129908855983113,1.6178666191035806E-2,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O19=0,0,IF(O759>0,(IF(O19>0.5,O759/O19*O$6,O759)),O759))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O20=0,0,IF(O760>0,(IF(O20>0.5,O760/O20*O$6,O760)),O760))","v":0},2.5878514046026986E-2,2.5878514046026983E-2,2.5878514046026986E-2,2.5878514046026983E-2,5.6726549575871268E-4,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O21=0,0,IF(O761>0,(IF(O21>0.5,O761/O21*O$6,O761)),O761))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O22=0,0,IF(O762>0,(IF(O22>0.5,O762/O22*O$6,O762)),O762))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0.46754947311139389,0.46754947311139383,0.46754947311139389,0.46754947311139389,0.22140274502844218,0.22083547953268345,0.22083547953268345,0.44167095906536691,1.6550536696571569E-2,3.7187050553576153E-4,3.7187050553576148E-4]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: WestNet"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N426","v":0},{"$f":"P749+P767-P785-P803-P821-P839+P857-P875","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N427","v":0},0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N433","v":1.3052213254207329E-2},{"$f":"P756+P774-P792-P810-P828-P846+P864-P882","v":1.2680342748671568E-2},1.2308472243135807E-2,1.1936601737600047E-2,1.1564731232064286E-2,1.1378795979296405E-2,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":1.1192860726528524E-2},1.1006925473760643E-2,1.0635054968224882E-2,1.0263184462689121E-2,9.8913139571533588E-3,9.5194434516175982E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N435","v":2.8846227418299382},2.4433236532701068,2.0020245647102759,1.5607254761504448,1.1194263875906136,0.89877684331069807,0.6781272990307825,0.45747775475086694,1.6178666191035806E-2,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N436","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N437","v":0.10408132167986665},7.820280763383966E-2,5.2324293587812681E-2,2.6445779541785695E-2,5.6726549575871268E-4,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N438","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,3.001756276764012,2.534206803652618,2.0666573305412244,1.5991078574298305,1.1315583843184367,0.91015563928999443,0.68932015975731098,0.46848468022462758,2.6813721159260687E-2,1.0263184462689121E-2,9.8913139571533588E-3,9.5194434516175982E-3]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45185428463430483,0.34092414360148693,0.22999400256866903,8.1337205030332371E-3,0,0]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,3.3245520265260304,2.6468843706900338,1.9692167148540376,1.2915490590180414,0.6138814031820452,0.45746759656388647,0.34803472850394207,0.23860186044399767,8.579284800346032E-3,-7.4173643336040984E-5,-7.6027984419442009E-5]

{"sheet":"Capex_to_Jun_2014","index":13,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"Capex to Jun 2014"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$357","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal",{"$f":"T25","v":"$, nominal"},{"$f":"U25","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E27)","v":0},{"$f":"E171","v":1.3331721992774626},{"$f":"F171","v":3.157663636046963},2.9913061284105558,2.7919385732320148,2.5652708896021417,2.997823641453925,4.3483929497476463,5.74451233500697,8.6638091953691401,18.135968815540373,26.407986729020561,29.130433871514345,32.197192285148262,46.703602319468473,47.818627715463712,47.504889518062797,47.191151320661895,{"$f":"V171","v":46.877413123260965},46.249936728459154,45.622460333657337,44.994983938855519]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E28)","v":0},{"$f":"E172","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,15.952850079331665,15.812124474316919,15.671398869302175,15.389947659272686,15.1084964492432,14.827045239213714]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E29)","v":0},7.0720736235665278,11.808386988610277,17.189367565724528,25.846617569781031,37.208239644569915,36.554522433073018,35.780025803143253,34.892768684444164,33.910445400552732,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E30)","v":0},2.8070034974937697,4.4646606100069395,4.5714128607964888,4.5679672546213173,4.6105911091601737,13.411592202425462,23.346256979147675,38.002604898494319,50.873306639167232,94.276372334340337,98.60841038977992,107.21011660067232,116.51861971200428,137.09294060263505,154.35056445447506,152.93126941001509,151.51197436555512,150.09267932109515,147.25408923217523,144.41549914325535,141.57690905433543]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E31)","v":0},-3.1881261573537344E-2,-0.12330308364707598,-0.27577274453690565,-0.49054367832428203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E32)","v":0},0.1947095267138792,0.36074209237481725,0.31671433212448552,0.24362546827397158,0.17403912128495921,0.28825784603863164,1.1710415901609401,1.8891391651063549,2.0780890812487294,2.9143237063829965,3.1518945271695582,3.3009469990972935,3.6598631358368152,4.7935121747315002,6.0925237491112352,6.0087493009400248,5.9249748527688162,5.8412004045976058,5.6736515082551842,5.5061026119127643,5.3385537155703435]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E33)","v":0},2.0285469957846469E-2,1.4368951050138207E-2,-8.684399497071664E-3,-3.1737753656765989E-2,-3.4694469519536142E-18,-3.4694469519536142E-18,-2.480648962746362E-4,-7.3962628238628163E-4,1.267557246598775E-2,1.8787884480893313,3.7257773125006475,3.8145431599278274,3.9451505259831037,3.8338597047301075,3.7185441150987004,3.6668093017170702,3.61507448833544,3.5633396749538102,3.4598700481905502,3.3564004214272902,3.2529307946640302]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E34)","v":0},-1.9595375829106814E-3,7.4999417912532812E-2,6.5239933871917011E-2,5.1608989734886895E-2,3.4125470672644521E-2,3.2054770630292669E-2,2.9564312667611531E-2,7.3659377204788504E-2,0.20178925278456331,0.40329595632999138,0.51544008829797183,1.680251732529384,2.3892248909234586,6.5737875680434641,17.50321138164071,17.280755705810144,17.058300029979581,16.835844354149017,16.390933002487891,15.946021650826765,15.501110299165637]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E35)","v":0},16.943608868718048,29.725781027772555,53.105330342359338,74.684761192689876,93.297487104032996,110.14027386535528,129.67049568458827,145.40207394181652,158.42407601568388,172.06695832960034,177.48101926125617,189.65621599756105,198.61014970944885,208.79504713303194,226.68821841427803,220.56090891291268,214.43359941154731,208.30628991018193,196.05167090745118,183.7970519047204,171.54243290198968]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E36)","v":0},0.69620407300354681,-0.59099743179822828,-2.5170982777514856,-4.5402156085554441,1.6653345369377348E-16,1.6653345369377348E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-1.9478807495116212E-16,-1.9478807495116212E-16,0.23761121167068194,0.57817942828104452,1.3674613031849987,3.8557133129618264,3.6525698051263946,3.4494262972909624,3.2462827894555302,2.8399957737846657,2.4337087581138013,2.0274217424429368]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.263606701493959,8.8764281853035207,7.4892496691130788,4.8557316666423205,2.4980070564010015,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E38)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.5931410915646893,8.3384624107205774,8.9897932713956799,10.832285521567055,11.150265962966358,10.192894825165775,8.6038339177285188,7.0147730102912611,4.1546952045961332,1.9036949617107219,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E39)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E40)","v":0},0.34841874573904541,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,{"$f":"SUM(U27:U41)","v":488.62220279435996},{"$f":"SUM(V27:V41)","v":477.08378657727246},{"$f":"SUM(W27:W41)","v":465.54537036018485},442.92742096509932,421.19434252505295,400.82345369478321]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E45)","v":1.4203365913257784},{"$f":"SUM('2000:2014'!F45)","v":1.9524559295885937},{"$f":"SUM('2000:2014'!G45)","v":0},{"$f":"SUM('2000:2014'!H45)","v":0},{"$f":"SUM('2000:2014'!I45)","v":0},{"$f":"SUM('2000:2014'!J45)","v":0.46768600727797494},{"$f":"SUM('2000:2014'!K45)","v":1.392824533068667},{"$f":"SUM('2000:2014'!L45)","v":1.4473726476472462},{"$f":"SUM('2000:2014'!M45)","v":2.979548160363064},{"$f":"SUM('2000:2014'!N45)","v":9.3319875330678403},{"$f":"SUM('2000:2014'!O45)","v":8.3689627516093914},{"$f":"SUM('2000:2014'!P45)","v":3.0107915989346297},{"$f":"SUM('2000:2014'!Q45)","v":3.3902896208839102},{"$f":"SUM('2000:2014'!R45)","v":14.870042436195201},{"$f":"SUM('2000:2014'!S45)","v":1.668588663065848},{"$f":"SUM('2000:2014'!T45)","v":0},{"$f":"SUM('2000:2014'!U45)","v":0},{"$f":"SUM('2000:2014'!V45)","v":0},{"$f":"SUM('2000:2014'!W45)","v":0},{"$f":"SUM('2000:2014'!X45)","v":0},{"$f":"SUM('2000:2014'!Y45)","v":0},{"$f":"SUM('2000:2014'!Z45)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E46)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F46)","v":0.48811398239714832},{"$f":"SUM('2000:2014'!G46)","v":0},{"$f":"SUM('2000:2014'!H46)","v":0},{"$f":"SUM('2000:2014'!I46)","v":0},{"$f":"SUM('2000:2014'!J46)","v":0.11692150181949369},{"$f":"SUM('2000:2014'!K46)","v":0.34820613326716665},{"$f":"SUM('2000:2014'!L46)","v":0.36184316191181143},{"$f":"SUM('2000:2014'!M46)","v":0.74488704009076578},{"$f":"SUM('2000:2014'!N46)","v":2.3329968832669596},{"$f":"SUM('2000:2014'!O46)","v":0.50831936521355703},{"$f":"SUM('2000:2014'!P46)","v":0.6033608059832386},{"$f":"SUM('2000:2014'!Q46)","v":-0.46750240353676997},{"$f":"SUM('2000:2014'!R46)","v":5.8907612877813591},{"$f":"SUM('2000:2014'!S46)","v":4.4874756764380539},{"$f":"SUM('2000:2014'!T46)","v":0},{"$f":"SUM('2000:2014'!U46)","v":0},{"$f":"SUM('2000:2014'!V46)","v":0},{"$f":"SUM('2000:2014'!W46)","v":0},{"$f":"SUM('2000:2014'!X46)","v":0},{"$f":"SUM('2000:2014'!Y46)","v":0},{"$f":"SUM('2000:2014'!Z46)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E47)","v":7.3206060344502299},{"$f":"SUM('2000:2014'!F47)","v":5.0847518465088273},{"$f":"SUM('2000:2014'!G47)","v":5.8102650941202851},{"$f":"SUM('2000:2014'!H47)","v":9.1350119418482336},{"$f":"SUM('2000:2014'!I47)","v":11.872397772886714},{"$f":"SUM('2000:2014'!J47)","v":0},{"$f":"SUM('2000:2014'!K47)","v":0},{"$f":"SUM('2000:2014'!L47)","v":0},{"$f":"SUM('2000:2014'!M47)","v":0},{"$f":"SUM('2000:2014'!N47)","v":0},{"$f":"SUM('2000:2014'!O47)","v":0},{"$f":"SUM('2000:2014'!P47)","v":0},{"$f":"SUM('2000:2014'!Q47)","v":0},{"$f":"SUM('2000:2014'!R47)","v":0},{"$f":"SUM('2000:2014'!S47)","v":0},{"$f":"SUM('2000:2014'!T47)","v":0},{"$f":"SUM('2000:2014'!U47)","v":0},{"$f":"SUM('2000:2014'!V47)","v":0},{"$f":"SUM('2000:2014'!W47)","v":0},{"$f":"SUM('2000:2014'!X47)","v":0},{"$f":"SUM('2000:2014'!Y47)","v":0},{"$f":"SUM('2000:2014'!Z47)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E48)","v":2.8085580634790879},{"$f":"SUM('2000:2014'!F48)","v":1.6608442408656627},{"$f":"SUM('2000:2014'!G48)","v":0.11004325097880058},{"$f":"SUM('2000:2014'!H48)","v":0},{"$f":"SUM('2000:2014'!I48)","v":4.6198195021777418E-2},{"$f":"SUM('2000:2014'!J48)","v":8.8780951557710424},{"$f":"SUM('2000:2014'!K48)","v":10.049881905774667},{"$f":"SUM('2000:2014'!L48)","v":14.811649816878839},{"$f":"SUM('2000:2014'!M48)","v":13.06512964080108},{"$f":"SUM('2000:2014'!N48)","v":9.7022460811761881},{"$f":"SUM('2000:2014'!O48)","v":5.174139794789248},{"$f":"SUM('2000:2014'!P48)","v":10.387662418897028},{"$f":"SUM('2000:2014'!Q48)","v":11.310931891719862},{"$f":"SUM('2000:2014'!R48)","v":22.803910071981605},{"$f":"SUM('2000:2014'!S48)","v":19.713325307964304},{"$f":"SUM('2000:2014'!T48)","v":0},{"$f":"SUM('2000:2014'!U48)","v":0},{"$f":"SUM('2000:2014'!V48)","v":0},{"$f":"SUM('2000:2014'!W48)","v":0},{"$f":"SUM('2000:2014'!X48)","v":0},{"$f":"SUM('2000:2014'!Y48)","v":0},{"$f":"SUM('2000:2014'!Z48)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E49)","v":0},{"$f":"SUM('2000:2014'!F49)","v":0},{"$f":"SUM('2000:2014'!G49)","v":0},{"$f":"SUM('2000:2014'!H49)","v":0},{"$f":"SUM('2000:2014'!I49)","v":0},{"$f":"SUM('2000:2014'!J49)","v":0},{"$f":"SUM('2000:2014'!K49)","v":0},{"$f":"SUM('2000:2014'!L49)","v":0},{"$f":"SUM('2000:2014'!M49)","v":0},{"$f":"SUM('2000:2014'!N49)","v":0},{"$f":"SUM('2000:2014'!O49)","v":0},{"$f":"SUM('2000:2014'!P49)","v":0},{"$f":"SUM('2000:2014'!Q49)","v":0},{"$f":"SUM('2000:2014'!R49)","v":0},{"$f":"SUM('2000:2014'!S49)","v":0},{"$f":"SUM('2000:2014'!T49)","v":0},{"$f":"SUM('2000:2014'!U49)","v":0},{"$f":"SUM('2000:2014'!V49)","v":0},{"$f":"SUM('2000:2014'!W49)","v":0},{"$f":"SUM('2000:2014'!X49)","v":0},{"$f":"SUM('2000:2014'!Y49)","v":0},{"$f":"SUM('2000:2014'!Z49)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E50)","v":0.23783366556969623},{"$f":"SUM('2000:2014'!F50)","v":0.21849455619298921},{"$f":"SUM('2000:2014'!G50)","v":1.950133561649631E-2},{"$f":"SUM('2000:2014'!H50)","v":0},{"$f":"SUM('2000:2014'!I50)","v":8.1870219025934696E-3},{"$f":"SUM('2000:2014'!J50)","v":0.1263191392357168},{"$f":"SUM('2000:2014'!K50)","v":0.89733707052506562},{"$f":"SUM('2000:2014'!L50)","v":0.73505864001471732},{"$f":"SUM('2000:2014'!M50)","v":0.20816823533754547},{"$f":"SUM('2000:2014'!N50)","v":0.8173768162672288},{"$f":"SUM('2000:2014'!O50)","v":0.27608806808152514},{"$f":"SUM('2000:2014'!P50)","v":0.24488063757207121},{"$f":"SUM('2000:2014'!Q50)","v":0.46208634471685461},{"$f":"SUM('2000:2014'!R50)","v":1.2432666219112805},{"$f":"SUM('2000:2014'!S50)","v":1.4305125331949775},{"$f":"SUM('2000:2014'!T50)","v":0},{"$f":"SUM('2000:2014'!U50)","v":0},{"$f":"SUM('2000:2014'!V50)","v":0},{"$f":"SUM('2000:2014'!W50)","v":0},{"$f":"SUM('2000:2014'!X50)","v":0},{"$f":"SUM('2000:2014'!Y50)","v":0},{"$f":"SUM('2000:2014'!Z50)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E51)","v":3.1812146350086765E-2},{"$f":"SUM('2000:2014'!F51)","v":1.7136827936705037E-2},{"$f":"SUM('2000:2014'!G51)","v":0},{"$f":"SUM('2000:2014'!H51)","v":0},{"$f":"SUM('2000:2014'!I51)","v":0},{"$f":"SUM('2000:2014'!J51)","v":0},{"$f":"SUM('2000:2014'!K51)","v":0},{"$f":"SUM('2000:2014'!L51)","v":0},{"$f":"SUM('2000:2014'!M51)","v":1.413503800531787E-2},{"$f":"SUM('2000:2014'!N51)","v":1.8649347006169446},{"$f":"SUM('2000:2014'!O51)","v":1.8704781603161096},{"$f":"SUM('2000:2014'!P51)","v":0.19216639465670279},{"$f":"SUM('2000:2014'!Q51)","v":0.24593345568668365},{"$f":"SUM('2000:2014'!R51)","v":4.0352683784123777E-3},{"$f":"SUM('2000:2014'!S51)","v":1.0499999999999999E-5},{"$f":"SUM('2000:2014'!T51)","v":0},{"$f":"SUM('2000:2014'!U51)","v":0},{"$f":"SUM('2000:2014'!V51)","v":0},{"$f":"SUM('2000:2014'!W51)","v":0},{"$f":"SUM('2000:2014'!X51)","v":0},{"$f":"SUM('2000:2014'!Y51)","v":0},{"$f":"SUM('2000:2014'!Z51)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E52)","v":0},{"$f":"SUM('2000:2014'!F52)","v":8.2828001694074352E-2},{"$f":"SUM('2000:2014'!G52)","v":0},{"$f":"SUM('2000:2014'!H52)","v":0},{"$f":"SUM('2000:2014'!I52)","v":0},{"$f":"SUM('2000:2014'!J52)","v":0},{"$f":"SUM('2000:2014'!K52)","v":0},{"$f":"SUM('2000:2014'!L52)","v":4.6997550085044186E-2},{"$f":"SUM('2000:2014'!M52)","v":0.13141863683918659},{"$f":"SUM('2000:2014'!N52)","v":0.16929183380853929},{"$f":"SUM('2000:2014'!O52)","v":0.11743532536514052},{"$f":"SUM('2000:2014'!P52)","v":1.1881540924568865},{"$f":"SUM('2000:2014'!Q52)","v":0.79017398556772578},{"$f":"SUM('2000:2014'!R52)","v":4.4539601315227646},{"$f":"SUM('2000:2014'!S52)","v":11.198821268000003},{"$f":"SUM('2000:2014'!T52)","v":0},{"$f":"SUM('2000:2014'!U52)","v":0},{"$f":"SUM('2000:2014'!V52)","v":0},{"$f":"SUM('2000:2014'!W52)","v":0},{"$f":"SUM('2000:2014'!X52)","v":0},{"$f":"SUM('2000:2014'!Y52)","v":0},{"$f":"SUM('2000:2014'!Z52)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E53)","v":17.720514607200954},{"$f":"SUM('2000:2014'!F53)","v":14.042929614873412},{"$f":"SUM('2000:2014'!G53)","v":25.100345206599631},{"$f":"SUM('2000:2014'!H53)","v":23.745688936558711},{"$f":"SUM('2000:2014'!I53)","v":21.206289443018047},{"$f":"SUM('2000:2014'!J53)","v":20.915417473652305},{"$f":"SUM('2000:2014'!K53)","v":24.629170475925967},{"$f":"SUM('2000:2014'!L53)","v":21.818523191111922},{"$f":"SUM('2000:2014'!M53)","v":19.880390031728414},{"$f":"SUM('2000:2014'!N53)","v":21.406883666286575},{"$f":"SUM('2000:2014'!O53)","v":9.5753886411250253},{"$f":"SUM('2000:2014'!P53)","v":20.908084667017352},{"$f":"SUM('2000:2014'!Q53)","v":18.655555551663621},{"$f":"SUM('2000:2014'!R53)","v":20.98648406232838},{"$f":"SUM('2000:2014'!S53)","v":29.78935886108853},{"$f":"SUM('2000:2014'!T53)","v":0},{"$f":"SUM('2000:2014'!U53)","v":0},{"$f":"SUM('2000:2014'!V53)","v":0},{"$f":"SUM('2000:2014'!W53)","v":0},{"$f":"SUM('2000:2014'!X53)","v":0},{"$f":"SUM('2000:2014'!Y53)","v":0},{"$f":"SUM('2000:2014'!Z53)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E54)","v":1.5989390701198372},{"$f":"SUM('2000:2014'!F54)","v":0.34273655873410075},{"$f":"SUM('2000:2014'!G54)","v":6.9647627201772531E-3},{"$f":"SUM('2000:2014'!H54)","v":0.23484878169864978},{"$f":"SUM('2000:2014'!I54)","v":0.10151780490491258},{"$f":"SUM('2000:2014'!J54)","v":0},{"$f":"SUM('2000:2014'!K54)","v":0},{"$f":"SUM('2000:2014'!L54)","v":0},{"$f":"SUM('2000:2014'!M54)","v":0},{"$f":"SUM('2000:2014'!N54)","v":0},{"$f":"SUM('2000:2014'!O54)","v":0},{"$f":"SUM('2000:2014'!P54)","v":0.23761121167068214},{"$f":"SUM('2000:2014'!Q54)","v":0.41359043283353503},{"$f":"SUM('2000:2014'!R54)","v":0.86230409112712669},{"$f":"SUM('2000:2014'!S54)","v":2.5612742260000001},{"$f":"SUM('2000:2014'!T54)","v":0},{"$f":"SUM('2000:2014'!U54)","v":0},{"$f":"SUM('2000:2014'!V54)","v":0},{"$f":"SUM('2000:2014'!W54)","v":0},{"$f":"SUM('2000:2014'!X54)","v":0},{"$f":"SUM('2000:2014'!Y54)","v":0},{"$f":"SUM('2000:2014'!Z54)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E55)","v":0},{"$f":"SUM('2000:2014'!F55)","v":0},{"$f":"SUM('2000:2014'!G55)","v":0},{"$f":"SUM('2000:2014'!H55)","v":0},{"$f":"SUM('2000:2014'!I55)","v":0},{"$f":"SUM('2000:2014'!J55)","v":0},{"$f":"SUM('2000:2014'!K55)","v":0},{"$f":"SUM('2000:2014'!L55)","v":0},{"$f":"SUM('2000:2014'!M55)","v":0},{"$f":"SUM('2000:2014'!N55)","v":0},{"$f":"SUM('2000:2014'!O55)","v":0},{"$f":"SUM('2000:2014'!P55)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q55)","v":0.80972617391589818},{"$f":"SUM('2000:2014'!R55)","v":3.3445932619280114},{"$f":"SUM('2000:2014'!S55)","v":6.9331096622000006},{"$f":"SUM('2000:2014'!T55)","v":0},{"$f":"SUM('2000:2014'!U55)","v":0},{"$f":"SUM('2000:2014'!V55)","v":0},{"$f":"SUM('2000:2014'!W55)","v":0},{"$f":"SUM('2000:2014'!X55)","v":0},{"$f":"SUM('2000:2014'!Y55)","v":0},{"$f":"SUM('2000:2014'!Z55)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E56)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F56)","v":0.87255015577723138},{"$f":"SUM('2000:2014'!G56)","v":0.49171224804451397},{"$f":"SUM('2000:2014'!H56)","v":0.45350109569394442},{"$f":"SUM('2000:2014'!I56)","v":1.2845973045139536},{"$f":"SUM('2000:2014'!J56)","v":0.46909869518715114},{"$f":"SUM('2000:2014'!K56)","v":1.2965992556067455E-3},{"$f":"SUM('2000:2014'!L56)","v":0},{"$f":"SUM('2000:2014'!M56)","v":2.9280117786002529},{"$f":"SUM('2000:2014'!N56)","v":2.1186354453404541},{"$f":"SUM('2000:2014'!O56)","v":1.9117562443369698},{"$f":"SUM('2000:2014'!P56)","v":4.364908068256991},{"$f":"SUM('2000:2014'!Q56)","v":3.3018282869560194},{"$f":"SUM('2000:2014'!R56)","v":5.2708031590393061},{"$f":"SUM('2000:2014'!S56)","v":4.6185580854159127},{"$f":"SUM('2000:2014'!T56)","v":0},{"$f":"SUM('2000:2014'!U56)","v":0},{"$f":"SUM('2000:2014'!V56)","v":0},{"$f":"SUM('2000:2014'!W56)","v":0},{"$f":"SUM('2000:2014'!X56)","v":0},{"$f":"SUM('2000:2014'!Y56)","v":0},{"$f":"SUM('2000:2014'!Z56)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E57)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F57)","v":5.8354922160903247E-3},{"$f":"SUM('2000:2014'!G57)","v":2.3382461722054053},{"$f":"SUM('2000:2014'!H57)","v":4.0844494776009181},{"$f":"SUM('2000:2014'!I57)","v":9.1169079792558119},{"$f":"SUM('2000:2014'!J57)","v":0},{"$f":"SUM('2000:2014'!K57)","v":0},{"$f":"SUM('2000:2014'!L57)","v":0},{"$f":"SUM('2000:2014'!M57)","v":0},{"$f":"SUM('2000:2014'!N57)","v":0},{"$f":"SUM('2000:2014'!O57)","v":0},{"$f":"SUM('2000:2014'!P57)","v":0},{"$f":"SUM('2000:2014'!Q57)","v":0},{"$f":"SUM('2000:2014'!R57)","v":0},{"$f":"SUM('2000:2014'!S57)","v":0},{"$f":"SUM('2000:2014'!T57)","v":0},{"$f":"SUM('2000:2014'!U57)","v":0},{"$f":"SUM('2000:2014'!V57)","v":0},{"$f":"SUM('2000:2014'!W57)","v":0},{"$f":"SUM('2000:2014'!X57)","v":0},{"$f":"SUM('2000:2014'!Y57)","v":0},{"$f":"SUM('2000:2014'!Z57)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E58)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F58)","v":0.25848048804530094},{"$f":"SUM('2000:2014'!G58)","v":0},{"$f":"SUM('2000:2014'!H58)","v":0},{"$f":"SUM('2000:2014'!I58)","v":0},{"$f":"SUM('2000:2014'!J58)","v":0},{"$f":"SUM('2000:2014'!K58)","v":0},{"$f":"SUM('2000:2014'!L58)","v":0},{"$f":"SUM('2000:2014'!M58)","v":0},{"$f":"SUM('2000:2014'!N58)","v":0},{"$f":"SUM('2000:2014'!O58)","v":0},{"$f":"SUM('2000:2014'!P58)","v":0},{"$f":"SUM('2000:2014'!Q58)","v":0},{"$f":"SUM('2000:2014'!R58)","v":0},{"$f":"SUM('2000:2014'!S58)","v":0},{"$f":"SUM('2000:2014'!T58)","v":0},{"$f":"SUM('2000:2014'!U58)","v":0},{"$f":"SUM('2000:2014'!V58)","v":0},{"$f":"SUM('2000:2014'!W58)","v":0},{"$f":"SUM('2000:2014'!X58)","v":0},{"$f":"SUM('2000:2014'!Y58)","v":0},{"$f":"SUM('2000:2014'!Z58)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E63)","v":8.7164392048315761E-2},{"$f":"SUM('2000:2014'!F63)","v":0.12796449281909353},{"$f":"SUM('2000:2014'!G63)","v":0.16635750763640705},{"$f":"SUM('2000:2014'!H63)","v":0.19936755517854104},{"$f":"SUM('2000:2014'!I63)","v":0.22666768362987305},{"$f":"SUM('2000:2014'!J63)","v":3.5133255426191376E-2},{"$f":"SUM('2000:2014'!K63)","v":4.2255224774946365E-2},{"$f":"SUM('2000:2014'!L63)","v":5.1253262387921453E-2},{"$f":"SUM('2000:2014'!M63)","v":6.025130000089654E-2},{"$f":"SUM('2000:2014'!N63)","v":6.8327180884147118E-2},{"$f":"SUM('2000:2014'!O63)","v":9.6944838129203847E-2},{"$f":"SUM('2000:2014'!P63)","v":0.28834445644084611},{"$f":"SUM('2000:2014'!Q63)","v":0.3235312072499919},{"$f":"SUM('2000:2014'!R63)","v":0.36363240187499191},{"$f":"SUM('2000:2014'!S63)","v":0.54372344774999193},{"$f":"SUM('2000:2014'!T63)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!U63)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!V63)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!W63)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!X63)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!Y63)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!Z63)","v":0.62747639480182071}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E64)","v":0},{"$f":"SUM('2000:2014'!F64)","v":0},{"$f":"SUM('2000:2014'!G64)","v":0},{"$f":"SUM('2000:2014'!H64)","v":0},{"$f":"SUM('2000:2014'!I64)","v":0},{"$f":"SUM('2000:2014'!J64)","v":0},{"$f":"SUM('2000:2014'!K64)","v":0},{"$f":"SUM('2000:2014'!L64)","v":0},{"$f":"SUM('2000:2014'!M64)","v":0},{"$f":"SUM('2000:2014'!N64)","v":0},{"$f":"SUM('2000:2014'!O64)","v":0},{"$f":"SUM('2000:2014'!P64)","v":7.6494057593122864E-3},{"$f":"SUM('2000:2014'!Q64)","v":1.7051277052629266E-2},{"$f":"SUM('2000:2014'!R64)","v":9.6782963859625998E-3},{"$f":"SUM('2000:2014'!S64)","v":0.10480228955262927},{"$f":"SUM('2000:2014'!T64)","v":-0.32402372044812078},{"$f":"SUM('2000:2014'!U64)","v":0.14072560501474393},{"$f":"SUM('2000:2014'!V64)","v":0.14072560501474393},{"$f":"SUM('2000:2014'!W64)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!X64)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!Y64)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!Z64)","v":0.28145121002948786}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E65)","v":0.24853241088370182},{"$f":"SUM('2000:2014'!F65)","v":0.34843848146507905},{"$f":"SUM('2000:2014'!G65)","v":0.42928451700603271},{"$f":"SUM('2000:2014'!H65)","v":0.47776193779173037},{"$f":"SUM('2000:2014'!I65)","v":0.51077569809782564},{"$f":"SUM('2000:2014'!J65)","v":0.65371721149690476},{"$f":"SUM('2000:2014'!K65)","v":0.77449662992975565},{"$f":"SUM('2000:2014'!L65)","v":0.88725711869909407},{"$f":"SUM('2000:2014'!M65)","v":0.98232328389142021},{"$f":"SUM('2000:2014'!N65)","v":1.0899127965710191},{"$f":"SUM('2000:2014'!O65)","v":0},{"$f":"SUM('2000:2014'!P65)","v":0},{"$f":"SUM('2000:2014'!Q65)","v":0},{"$f":"SUM('2000:2014'!R65)","v":0},{"$f":"SUM('2000:2014'!S65)","v":0},{"$f":"SUM('2000:2014'!T65)","v":0},{"$f":"SUM('2000:2014'!U65)","v":0},{"$f":"SUM('2000:2014'!V65)","v":0},{"$f":"SUM('2000:2014'!W65)","v":0},{"$f":"SUM('2000:2014'!X65)","v":0},{"$f":"SUM('2000:2014'!Y65)","v":0},{"$f":"SUM('2000:2014'!Z65)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E66)","v":1.5545659853182876E-3},{"$f":"SUM('2000:2014'!F66)","v":3.1871283524924541E-3},{"$f":"SUM('2000:2014'!G66)","v":3.2910001892515633E-3},{"$f":"SUM('2000:2014'!H66)","v":3.4456061751719385E-3},{"$f":"SUM('2000:2014'!I66)","v":3.5743404829202624E-3},{"$f":"SUM('2000:2014'!J66)","v":7.7094062505755484E-2},{"$f":"SUM('2000:2014'!K66)","v":0.1152171290524531},{"$f":"SUM('2000:2014'!L66)","v":0.15530189753219964},{"$f":"SUM('2000:2014'!M66)","v":0.19442790012816275},{"$f":"SUM('2000:2014'!N66)","v":0.23914318506030127},{"$f":"SUM('2000:2014'!O66)","v":0.84210173934966837},{"$f":"SUM('2000:2014'!P66)","v":1.7859562080046265},{"$f":"SUM('2000:2014'!Q66)","v":2.0024287803879099},{"$f":"SUM('2000:2014'!R66)","v":2.2295891813508226},{"$f":"SUM('2000:2014'!S66)","v":2.4557014561243067},{"$f":"SUM('2000:2014'!T66)","v":1.4192950444599588},{"$f":"SUM('2000:2014'!U66)","v":1.4192950444599588},{"$f":"SUM('2000:2014'!V66)","v":1.419295044459959},{"$f":"SUM('2000:2014'!W66)","v":2.838590088919918},{"$f":"SUM('2000:2014'!X66)","v":2.838590088919918},{"$f":"SUM('2000:2014'!Y66)","v":2.838590088919918},{"$f":"SUM('2000:2014'!Z66)","v":2.838590088919918}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E67)","v":3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F67)","v":9.1421822073538647E-2},{"$f":"SUM('2000:2014'!G67)","v":0.15246966088982963},{"$f":"SUM('2000:2014'!H67)","v":0.21477093378737636},{"$f":"SUM('2000:2014'!I67)","v":0.27898051587424755},{"$f":"SUM('2000:2014'!J67)","v":0},{"$f":"SUM('2000:2014'!K67)","v":0},{"$f":"SUM('2000:2014'!L67)","v":0},{"$f":"SUM('2000:2014'!M67)","v":0},{"$f":"SUM('2000:2014'!N67)","v":0},{"$f":"SUM('2000:2014'!O67)","v":0},{"$f":"SUM('2000:2014'!P67)","v":0},{"$f":"SUM('2000:2014'!Q67)","v":0},{"$f":"SUM('2000:2014'!R67)","v":0},{"$f":"SUM('2000:2014'!S67)","v":0},{"$f":"SUM('2000:2014'!T67)","v":0},{"$f":"SUM('2000:2014'!U67)","v":0},{"$f":"SUM('2000:2014'!V67)","v":0},{"$f":"SUM('2000:2014'!W67)","v":0},{"$f":"SUM('2000:2014'!X67)","v":0},{"$f":"SUM('2000:2014'!Y67)","v":0},{"$f":"SUM('2000:2014'!Z67)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E68)","v":4.3124138855817028E-2},{"$f":"SUM('2000:2014'!F68)","v":5.2461990532051139E-2},{"$f":"SUM('2000:2014'!G68)","v":6.352909586682802E-2},{"$f":"SUM('2000:2014'!H68)","v":7.3088863850513983E-2},{"$f":"SUM('2000:2014'!I68)","v":7.7773368891605854E-2},{"$f":"SUM('2000:2014'!J68)","v":1.2100414482044382E-2},{"$f":"SUM('2000:2014'!K68)","v":1.4553326402757142E-2},{"$f":"SUM('2000:2014'!L68)","v":1.6961065069302287E-2},{"$f":"SUM('2000:2014'!M68)","v":1.921831919517146E-2},{"$f":"SUM('2000:2014'!N68)","v":2.1999772402667303E-2},{"$f":"SUM('2000:2014'!O68)","v":3.8517247294963711E-2},{"$f":"SUM('2000:2014'!P68)","v":9.5828165644336202E-2},{"$f":"SUM('2000:2014'!Q68)","v":0.10317020797733284},{"$f":"SUM('2000:2014'!R68)","v":0.10961758301659609},{"$f":"SUM('2000:2014'!S68)","v":0.1171245545360069},{"$f":"SUM('2000:2014'!T68)","v":8.3774448171210256E-2},{"$f":"SUM('2000:2014'!U68)","v":8.3774448171210297E-2},{"$f":"SUM('2000:2014'!V68)","v":8.3774448171210297E-2},{"$f":"SUM('2000:2014'!W68)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!X68)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!Y68)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!Z68)","v":0.16754889634242059}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E69)","v":1.1526676392240295E-2},{"$f":"SUM('2000:2014'!F69)","v":2.3053346844413299E-2},{"$f":"SUM('2000:2014'!G69)","v":2.3053350547209871E-2},{"$f":"SUM('2000:2014'!H69)","v":2.3053354159694322E-2},{"$f":"SUM('2000:2014'!I69)","v":2.3053357684069398E-2},{"$f":"SUM('2000:2014'!J69)","v":0},{"$f":"SUM('2000:2014'!K69)","v":2.4806489627463273E-4},{"$f":"SUM('2000:2014'!L69)","v":4.9156138611164543E-4},{"$f":"SUM('2000:2014'!M69)","v":7.1983925694383828E-4},{"$f":"SUM('2000:2014'!N69)","v":1.0011297898748764E-3},{"$f":"SUM('2000:2014'!O69)","v":2.3489295904793692E-2},{"$f":"SUM('2000:2014'!P69)","v":0.10340054722952247},{"$f":"SUM('2000:2014'!Q69)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!R69)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!S69)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!T69)","v":5.1734813381629947E-2},{"$f":"SUM('2000:2014'!U69)","v":5.1734813381629954E-2},{"$f":"SUM('2000:2014'!V69)","v":5.1734813381629954E-2},{"$f":"SUM('2000:2014'!W69)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!X69)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!Y69)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!Z69)","v":0.10346962676325988}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E70)","v":1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F70)","v":5.869046198630855E-3},{"$f":"SUM('2000:2014'!G70)","v":9.7594840406158082E-3},{"$f":"SUM('2000:2014'!H70)","v":1.36309441370301E-2},{"$f":"SUM('2000:2014'!I70)","v":1.7483519062242374E-2},{"$f":"SUM('2000:2014'!J70)","v":2.0707000423518585E-3},{"$f":"SUM('2000:2014'!K70)","v":2.4904579626811416E-3},{"$f":"SUM('2000:2014'!L70)","v":2.9024855478672067E-3},{"$f":"SUM('2000:2014'!M70)","v":3.2887612594118009E-3},{"$f":"SUM('2000:2014'!N70)","v":3.7647412585356216E-3},{"$f":"SUM('2000:2014'!O70)","v":5.2911933971601099E-3},{"$f":"SUM('2000:2014'!P70)","v":2.3342448225474363E-2},{"$f":"SUM('2000:2014'!Q70)","v":8.1200827173651374E-2},{"$f":"SUM('2000:2014'!R70)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!S70)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!T70)","v":0.22245567583056336},{"$f":"SUM('2000:2014'!U70)","v":0.22245567583056339},{"$f":"SUM('2000:2014'!V70)","v":0.22245567583056336},{"$f":"SUM('2000:2014'!W70)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!X70)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!Y70)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!Z70)","v":0.44491135166112677}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E71)","v":0.77690573848290634},{"$f":"SUM('2000:2014'!F71)","v":1.2607574558189043},{"$f":"SUM('2000:2014'!G71)","v":1.7207958920128532},{"$f":"SUM('2000:2014'!H71)","v":2.1662580862281682},{"$f":"SUM('2000:2014'!I71)","v":2.5935635316749184},{"$f":"SUM('2000:2014'!J71)","v":4.0726307123300307},{"$f":"SUM('2000:2014'!K71)","v":5.0989486566929783},{"$f":"SUM('2000:2014'!L71)","v":6.086944933883669},{"$f":"SUM('2000:2014'!M71)","v":6.8583879578610745},{"$f":"SUM('2000:2014'!N71)","v":7.7640013523701548},{"$f":"SUM('2000:2014'!O71)","v":4.1613277094691714},{"$f":"SUM('2000:2014'!P71)","v":8.732887930712451},{"$f":"SUM('2000:2014'!Q71)","v":9.7016218397758358},{"$f":"SUM('2000:2014'!R71)","v":10.801586638745265},{"$f":"SUM('2000:2014'!S71)","v":11.896187579842469},{"$f":"SUM('2000:2014'!T71)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!U71)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!V71)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!W71)","v":12.254619002730742},{"$f":"SUM('2000:2014'!X71)","v":12.254619002730742},{"$f":"SUM('2000:2014'!Y71)","v":12.254619002730742},{"$f":"SUM('2000:2014'!Z71)","v":12.254619002730742}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E72)","v":0.90273499711629035},{"$f":"SUM('2000:2014'!F72)","v":1.6299380635358758},{"$f":"SUM('2000:2014'!G72)","v":1.9330656086734346},{"$f":"SUM('2000:2014'!H72)","v":2.2579661125026078},{"$f":"SUM('2000:2014'!I72)","v":2.5707070487619954},{"$f":"SUM('2000:2014'!J72)","v":0},{"$f":"SUM('2000:2014'!K72)","v":4.8778406367066354E-16},{"$f":"SUM('2000:2014'!L72)","v":0},{"$f":"SUM('2000:2014'!M72)","v":0},{"$f":"SUM('2000:2014'!N72)","v":0},{"$f":"SUM('2000:2014'!O72)","v":0},{"$f":"SUM('2000:2014'!P72)","v":0},{"$f":"SUM('2000:2014'!Q72)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!R72)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!S72)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!T72)","v":0.203143507835432},{"$f":"SUM('2000:2014'!U72)","v":0.20314350783543222},{"$f":"SUM('2000:2014'!V72)","v":0.20314350783543222},{"$f":"SUM('2000:2014'!W72)","v":0.4062870156708645},{"$f":"SUM('2000:2014'!X72)","v":0.40628701567086445},{"$f":"SUM('2000:2014'!Y72)","v":0.40628701567086445},{"$f":"SUM('2000:2014'!Z72)","v":0.40628701567086445}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E73)","v":0},{"$f":"SUM('2000:2014'!F73)","v":0},{"$f":"SUM('2000:2014'!G73)","v":0},{"$f":"SUM('2000:2014'!H73)","v":0},{"$f":"SUM('2000:2014'!I73)","v":0},{"$f":"SUM('2000:2014'!J73)","v":0},{"$f":"SUM('2000:2014'!K73)","v":0},{"$f":"SUM('2000:2014'!L73)","v":0},{"$f":"SUM('2000:2014'!M73)","v":0},{"$f":"SUM('2000:2014'!N73)","v":0},{"$f":"SUM('2000:2014'!O73)","v":0},{"$f":"SUM('2000:2014'!P73)","v":0},{"$f":"SUM('2000:2014'!Q73)","v":0},{"$f":"SUM('2000:2014'!R73)","v":0},{"$f":"SUM('2000:2014'!S73)","v":0},{"$f":"SUM('2000:2014'!T73)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!U73)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!V73)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!W73)","v":2.6335180024707583},{"$f":"SUM('2000:2014'!X73)","v":2.357724610241319},{"$f":"SUM('2000:2014'!Y73)","v":1.8046960901810014},{"$f":"SUM('2000:2014'!Z73)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E74)","v":0},{"$f":"SUM('2000:2014'!F74)","v":0},{"$f":"SUM('2000:2014'!G74)","v":0},{"$f":"SUM('2000:2014'!H74)","v":0},{"$f":"SUM('2000:2014'!I74)","v":0},{"$f":"SUM('2000:2014'!J74)","v":1.5482180372681833},{"$f":"SUM('2000:2014'!K74)","v":2.4064464255342037},{"$f":"SUM('2000:2014'!L74)","v":3.1490938819188341},{"$f":"SUM('2000:2014'!M74)","v":3.7724172799697619},{"$f":"SUM('2000:2014'!N74)","v":4.6722999769456601},{"$f":"SUM('2000:2014'!O74)","v":0.46537967973709005},{"$f":"SUM('2000:2014'!P74)","v":1.6195867491011016},{"$f":"SUM('2000:2014'!Q74)","v":2.6504974262809187},{"$f":"SUM('2000:2014'!R74)","v":3.4283109088679318},{"$f":"SUM('2000:2014'!S74)","v":4.3005776440166077},{"$f":"SUM('2000:2014'!T74)","v":0.9573711378005838},{"$f":"SUM('2000:2014'!U74)","v":1.5890609074372568},{"$f":"SUM('2000:2014'!V74)","v":1.5890609074372568},{"$f":"SUM('2000:2014'!W74)","v":2.8600778056951284},{"$f":"SUM('2000:2014'!X74)","v":2.2510002428854108},{"$f":"SUM('2000:2014'!Y74)","v":1.4418391531691306},{"$f":"SUM('2000:2014'!Z74)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E75)","v":0},{"$f":"SUM('2000:2014'!F75)","v":0},{"$f":"SUM('2000:2014'!G75)","v":0},{"$f":"SUM('2000:2014'!H75)","v":0},{"$f":"SUM('2000:2014'!I75)","v":0},{"$f":"SUM('2000:2014'!J75)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!K75)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!L75)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!M75)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N75)","v":3.1091194887817455},{"$f":"SUM('2000:2014'!O75)","v":2.2872996727428063E-20},{"$f":"SUM('2000:2014'!P75)","v":0},{"$f":"SUM('2000:2014'!Q75)","v":0},{"$f":"SUM('2000:2014'!R75)","v":0},{"$f":"SUM('2000:2014'!S75)","v":0},{"$f":"SUM('2000:2014'!T75)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!U75)","v":0},{"$f":"SUM('2000:2014'!V75)","v":0},{"$f":"SUM('2000:2014'!W75)","v":0},{"$f":"SUM('2000:2014'!X75)","v":0},{"$f":"SUM('2000:2014'!Y75)","v":0},{"$f":"SUM('2000:2014'!Z75)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E76)","v":0},{"$f":"SUM('2000:2014'!F76)","v":0},{"$f":"SUM('2000:2014'!G76)","v":0},{"$f":"SUM('2000:2014'!H76)","v":0},{"$f":"SUM('2000:2014'!I76)","v":0},{"$f":"SUM('2000:2014'!J76)","v":0},{"$f":"SUM('2000:2014'!K76)","v":0},{"$f":"SUM('2000:2014'!L76)","v":0},{"$f":"SUM('2000:2014'!M76)","v":0},{"$f":"SUM('2000:2014'!N76)","v":0},{"$f":"SUM('2000:2014'!O76)","v":0},{"$f":"SUM('2000:2014'!P76)","v":0},{"$f":"SUM('2000:2014'!Q76)","v":0},{"$f":"SUM('2000:2014'!R76)","v":0},{"$f":"SUM('2000:2014'!S76)","v":0},{"$f":"SUM('2000:2014'!T76)","v":0},{"$f":"SUM('2000:2014'!U76)","v":0},{"$f":"SUM('2000:2014'!V76)","v":0},{"$f":"SUM('2000:2014'!W76)","v":0},{"$f":"SUM('2000:2014'!X76)","v":0},{"$f":"SUM('2000:2014'!Y76)","v":0},{"$f":"SUM('2000:2014'!Z76)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":2.105383718921038},3.5430918276400791,4.5016061168624626,5.429343393810834,6.3025790641596977,9.510083882333209,11.563775404027798,13.459325695206747,15.00015413034459,16.969569624064107,5.6330517032820513,12.65699591111767,15.067849871752848,17.400160770498907,19.875862732079348,10.44197712198798,11.538416217087516,11.538416217087516,22.617949395085528,21.73307844004637,20.37088883026977,18.279520361681232]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E81)","v":0},{"$f":"SUM('2000:2014'!F81)","v":0},{"$f":"SUM('2000:2014'!G81)","v":0},{"$f":"SUM('2000:2014'!H81)","v":0},{"$f":"SUM('2000:2014'!I81)","v":0},{"$f":"SUM('2000:2014'!J81)","v":0},{"$f":"SUM('2000:2014'!K81)","v":0},{"$f":"SUM('2000:2014'!L81)","v":0},{"$f":"SUM('2000:2014'!M81)","v":0},{"$f":"SUM('2000:2014'!N81)","v":0},{"$f":"SUM('2000:2014'!O81)","v":0},{"$f":"SUM('2000:2014'!P81)","v":0},{"$f":"SUM('2000:2014'!Q81)","v":0},{"$f":"SUM('2000:2014'!R81)","v":0},{"$f":"SUM('2000:2014'!S81)","v":0},{"$f":"SUM('2000:2014'!T81)","v":0},{"$f":"SUM('2000:2014'!U81)","v":0},{"$f":"SUM('2000:2014'!V81)","v":0},{"$f":"SUM('2000:2014'!W81)","v":0},{"$f":"SUM('2000:2014'!X81)","v":0},{"$f":"SUM('2000:2014'!Y81)","v":0},{"$f":"SUM('2000:2014'!Z81)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E82)","v":0},{"$f":"SUM('2000:2014'!F82)","v":0},{"$f":"SUM('2000:2014'!G82)","v":0},{"$f":"SUM('2000:2014'!H82)","v":0},{"$f":"SUM('2000:2014'!I82)","v":0},{"$f":"SUM('2000:2014'!J82)","v":0},{"$f":"SUM('2000:2014'!K82)","v":0},{"$f":"SUM('2000:2014'!L82)","v":0},{"$f":"SUM('2000:2014'!M82)","v":0},{"$f":"SUM('2000:2014'!N82)","v":0},{"$f":"SUM('2000:2014'!O82)","v":0},{"$f":"SUM('2000:2014'!P82)","v":0},{"$f":"SUM('2000:2014'!Q82)","v":0},{"$f":"SUM('2000:2014'!R82)","v":0},{"$f":"SUM('2000:2014'!S82)","v":0},{"$f":"SUM('2000:2014'!T82)","v":0},{"$f":"SUM('2000:2014'!U82)","v":0},{"$f":"SUM('2000:2014'!V82)","v":0},{"$f":"SUM('2000:2014'!W82)","v":0},{"$f":"SUM('2000:2014'!X82)","v":0},{"$f":"SUM('2000:2014'!Y82)","v":0},{"$f":"SUM('2000:2014'!Z82)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E83)","v":0},{"$f":"SUM('2000:2014'!F83)","v":0},{"$f":"SUM('2000:2014'!G83)","v":0},{"$f":"SUM('2000:2014'!H83)","v":0},{"$f":"SUM('2000:2014'!I83)","v":0},{"$f":"SUM('2000:2014'!J83)","v":0},{"$f":"SUM('2000:2014'!K83)","v":0},{"$f":"SUM('2000:2014'!L83)","v":0},{"$f":"SUM('2000:2014'!M83)","v":0},{"$f":"SUM('2000:2014'!N83)","v":0},{"$f":"SUM('2000:2014'!O83)","v":0},{"$f":"SUM('2000:2014'!P83)","v":0},{"$f":"SUM('2000:2014'!Q83)","v":0},{"$f":"SUM('2000:2014'!R83)","v":0},{"$f":"SUM('2000:2014'!S83)","v":0},{"$f":"SUM('2000:2014'!T83)","v":0},{"$f":"SUM('2000:2014'!U83)","v":0},{"$f":"SUM('2000:2014'!V83)","v":0},{"$f":"SUM('2000:2014'!W83)","v":0},{"$f":"SUM('2000:2014'!X83)","v":0},{"$f":"SUM('2000:2014'!Y83)","v":0},{"$f":"SUM('2000:2014'!Z83)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E84)","v":0},{"$f":"SUM('2000:2014'!F84)","v":0},{"$f":"SUM('2000:2014'!G84)","v":0},{"$f":"SUM('2000:2014'!H84)","v":0},{"$f":"SUM('2000:2014'!I84)","v":0},{"$f":"SUM('2000:2014'!J84)","v":0},{"$f":"SUM('2000:2014'!K84)","v":0},{"$f":"SUM('2000:2014'!L84)","v":0},{"$f":"SUM('2000:2014'!M84)","v":0},{"$f":"SUM('2000:2014'!N84)","v":0},{"$f":"SUM('2000:2014'!O84)","v":0},{"$f":"SUM('2000:2014'!P84)","v":0},{"$f":"SUM('2000:2014'!Q84)","v":0},{"$f":"SUM('2000:2014'!R84)","v":0},{"$f":"SUM('2000:2014'!S84)","v":0},{"$f":"SUM('2000:2014'!T84)","v":0},{"$f":"SUM('2000:2014'!U84)","v":0},{"$f":"SUM('2000:2014'!V84)","v":0},{"$f":"SUM('2000:2014'!W84)","v":0},{"$f":"SUM('2000:2014'!X84)","v":0},{"$f":"SUM('2000:2014'!Y84)","v":0},{"$f":"SUM('2000:2014'!Z84)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E85)","v":0},{"$f":"SUM('2000:2014'!F85)","v":0},{"$f":"SUM('2000:2014'!G85)","v":0},{"$f":"SUM('2000:2014'!H85)","v":0},{"$f":"SUM('2000:2014'!I85)","v":0},{"$f":"SUM('2000:2014'!J85)","v":0},{"$f":"SUM('2000:2014'!K85)","v":0},{"$f":"SUM('2000:2014'!L85)","v":0},{"$f":"SUM('2000:2014'!M85)","v":0},{"$f":"SUM('2000:2014'!N85)","v":0},{"$f":"SUM('2000:2014'!O85)","v":0},{"$f":"SUM('2000:2014'!P85)","v":0},{"$f":"SUM('2000:2014'!Q85)","v":0},{"$f":"SUM('2000:2014'!R85)","v":0},{"$f":"SUM('2000:2014'!S85)","v":0},{"$f":"SUM('2000:2014'!T85)","v":0},{"$f":"SUM('2000:2014'!U85)","v":0},{"$f":"SUM('2000:2014'!V85)","v":0},{"$f":"SUM('2000:2014'!W85)","v":0},{"$f":"SUM('2000:2014'!X85)","v":0},{"$f":"SUM('2000:2014'!Y85)","v":0},{"$f":"SUM('2000:2014'!Z85)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E86)","v":0},{"$f":"SUM('2000:2014'!F86)","v":0},{"$f":"SUM('2000:2014'!G86)","v":0},{"$f":"SUM('2000:2014'!H86)","v":0},{"$f":"SUM('2000:2014'!I86)","v":0},{"$f":"SUM('2000:2014'!J86)","v":0},{"$f":"SUM('2000:2014'!K86)","v":0},{"$f":"SUM('2000:2014'!L86)","v":0},{"$f":"SUM('2000:2014'!M86)","v":0},{"$f":"SUM('2000:2014'!N86)","v":0},{"$f":"SUM('2000:2014'!O86)","v":0},{"$f":"SUM('2000:2014'!P86)","v":0},{"$f":"SUM('2000:2014'!Q86)","v":0},{"$f":"SUM('2000:2014'!R86)","v":0},{"$f":"SUM('2000:2014'!S86)","v":0},{"$f":"SUM('2000:2014'!T86)","v":0},{"$f":"SUM('2000:2014'!U86)","v":0},{"$f":"SUM('2000:2014'!V86)","v":0},{"$f":"SUM('2000:2014'!W86)","v":0},{"$f":"SUM('2000:2014'!X86)","v":0},{"$f":"SUM('2000:2014'!Y86)","v":0},{"$f":"SUM('2000:2014'!Z86)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E87)","v":0},{"$f":"SUM('2000:2014'!F87)","v":0},{"$f":"SUM('2000:2014'!G87)","v":0},{"$f":"SUM('2000:2014'!H87)","v":0},{"$f":"SUM('2000:2014'!I87)","v":0},{"$f":"SUM('2000:2014'!J87)","v":0},{"$f":"SUM('2000:2014'!K87)","v":0},{"$f":"SUM('2000:2014'!L87)","v":0},{"$f":"SUM('2000:2014'!M87)","v":0},{"$f":"SUM('2000:2014'!N87)","v":0},{"$f":"SUM('2000:2014'!O87)","v":0},{"$f":"SUM('2000:2014'!P87)","v":0},{"$f":"SUM('2000:2014'!Q87)","v":0},{"$f":"SUM('2000:2014'!R87)","v":0},{"$f":"SUM('2000:2014'!S87)","v":0},{"$f":"SUM('2000:2014'!T87)","v":0},{"$f":"SUM('2000:2014'!U87)","v":0},{"$f":"SUM('2000:2014'!V87)","v":0},{"$f":"SUM('2000:2014'!W87)","v":0},{"$f":"SUM('2000:2014'!X87)","v":0},{"$f":"SUM('2000:2014'!Y87)","v":0},{"$f":"SUM('2000:2014'!Z87)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E88)","v":0},{"$f":"SUM('2000:2014'!F88)","v":0},{"$f":"SUM('2000:2014'!G88)","v":0},{"$f":"SUM('2000:2014'!H88)","v":0},{"$f":"SUM('2000:2014'!I88)","v":0},{"$f":"SUM('2000:2014'!J88)","v":0},{"$f":"SUM('2000:2014'!K88)","v":0},{"$f":"SUM('2000:2014'!L88)","v":0},{"$f":"SUM('2000:2014'!M88)","v":0},{"$f":"SUM('2000:2014'!N88)","v":0},{"$f":"SUM('2000:2014'!O88)","v":0},{"$f":"SUM('2000:2014'!P88)","v":0},{"$f":"SUM('2000:2014'!Q88)","v":0},{"$f":"SUM('2000:2014'!R88)","v":0},{"$f":"SUM('2000:2014'!S88)","v":0},{"$f":"SUM('2000:2014'!T88)","v":0},{"$f":"SUM('2000:2014'!U88)","v":0},{"$f":"SUM('2000:2014'!V88)","v":0},{"$f":"SUM('2000:2014'!W88)","v":0},{"$f":"SUM('2000:2014'!X88)","v":0},{"$f":"SUM('2000:2014'!Y88)","v":0},{"$f":"SUM('2000:2014'!Z88)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E89)","v":0},{"$f":"SUM('2000:2014'!F89)","v":0},{"$f":"SUM('2000:2014'!G89)","v":0},{"$f":"SUM('2000:2014'!H89)","v":0},{"$f":"SUM('2000:2014'!I89)","v":0},{"$f":"SUM('2000:2014'!J89)","v":0},{"$f":"SUM('2000:2014'!K89)","v":0},{"$f":"SUM('2000:2014'!L89)","v":0},{"$f":"SUM('2000:2014'!M89)","v":0},{"$f":"SUM('2000:2014'!N89)","v":0},{"$f":"SUM('2000:2014'!O89)","v":0},{"$f":"SUM('2000:2014'!P89)","v":0},{"$f":"SUM('2000:2014'!Q89)","v":0},{"$f":"SUM('2000:2014'!R89)","v":0},{"$f":"SUM('2000:2014'!S89)","v":0},{"$f":"SUM('2000:2014'!T89)","v":0},{"$f":"SUM('2000:2014'!U89)","v":0},{"$f":"SUM('2000:2014'!V89)","v":0},{"$f":"SUM('2000:2014'!W89)","v":0},{"$f":"SUM('2000:2014'!X89)","v":0},{"$f":"SUM('2000:2014'!Y89)","v":0},{"$f":"SUM('2000:2014'!Z89)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E90)","v":0},{"$f":"SUM('2000:2014'!F90)","v":0},{"$f":"SUM('2000:2014'!G90)","v":0},{"$f":"SUM('2000:2014'!H90)","v":0},{"$f":"SUM('2000:2014'!I90)","v":0},{"$f":"SUM('2000:2014'!J90)","v":0},{"$f":"SUM('2000:2014'!K90)","v":0},{"$f":"SUM('2000:2014'!L90)","v":0},{"$f":"SUM('2000:2014'!M90)","v":0},{"$f":"SUM('2000:2014'!N90)","v":0},{"$f":"SUM('2000:2014'!O90)","v":0},{"$f":"SUM('2000:2014'!P90)","v":0},{"$f":"SUM('2000:2014'!Q90)","v":0},{"$f":"SUM('2000:2014'!R90)","v":0},{"$f":"SUM('2000:2014'!S90)","v":0},{"$f":"SUM('2000:2014'!T90)","v":0},{"$f":"SUM('2000:2014'!U90)","v":0},{"$f":"SUM('2000:2014'!V90)","v":0},{"$f":"SUM('2000:2014'!W90)","v":0},{"$f":"SUM('2000:2014'!X90)","v":0},{"$f":"SUM('2000:2014'!Y90)","v":0},{"$f":"SUM('2000:2014'!Z90)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E91)","v":0},{"$f":"SUM('2000:2014'!F91)","v":0},{"$f":"SUM('2000:2014'!G91)","v":0},{"$f":"SUM('2000:2014'!H91)","v":0},{"$f":"SUM('2000:2014'!I91)","v":0},{"$f":"SUM('2000:2014'!J91)","v":0},{"$f":"SUM('2000:2014'!K91)","v":0},{"$f":"SUM('2000:2014'!L91)","v":0},{"$f":"SUM('2000:2014'!M91)","v":0},{"$f":"SUM('2000:2014'!N91)","v":0},{"$f":"SUM('2000:2014'!O91)","v":0},{"$f":"SUM('2000:2014'!P91)","v":0},{"$f":"SUM('2000:2014'!Q91)","v":0},{"$f":"SUM('2000:2014'!R91)","v":0},{"$f":"SUM('2000:2014'!S91)","v":0},{"$f":"SUM('2000:2014'!T91)","v":0},{"$f":"SUM('2000:2014'!U91)","v":0},{"$f":"SUM('2000:2014'!V91)","v":0},{"$f":"SUM('2000:2014'!W91)","v":0},{"$f":"SUM('2000:2014'!X91)","v":0},{"$f":"SUM('2000:2014'!Y91)","v":0},{"$f":"SUM('2000:2014'!Z91)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E92)","v":0},{"$f":"SUM('2000:2014'!F92)","v":0},{"$f":"SUM('2000:2014'!G92)","v":0},{"$f":"SUM('2000:2014'!H92)","v":0},{"$f":"SUM('2000:2014'!I92)","v":0},{"$f":"SUM('2000:2014'!J92)","v":0},{"$f":"SUM('2000:2014'!K92)","v":0},{"$f":"SUM('2000:2014'!L92)","v":0},{"$f":"SUM('2000:2014'!M92)","v":0},{"$f":"SUM('2000:2014'!N92)","v":0},{"$f":"SUM('2000:2014'!O92)","v":0},{"$f":"SUM('2000:2014'!P92)","v":0},{"$f":"SUM('2000:2014'!Q92)","v":0},{"$f":"SUM('2000:2014'!R92)","v":0},{"$f":"SUM('2000:2014'!S92)","v":0},{"$f":"SUM('2000:2014'!T92)","v":0},{"$f":"SUM('2000:2014'!U92)","v":0},{"$f":"SUM('2000:2014'!V92)","v":0},{"$f":"SUM('2000:2014'!W92)","v":0},{"$f":"SUM('2000:2014'!X92)","v":0},{"$f":"SUM('2000:2014'!Y92)","v":0},{"$f":"SUM('2000:2014'!Z92)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E93)","v":0},{"$f":"SUM('2000:2014'!F93)","v":0},{"$f":"SUM('2000:2014'!G93)","v":0},{"$f":"SUM('2000:2014'!H93)","v":0},{"$f":"SUM('2000:2014'!I93)","v":0},{"$f":"SUM('2000:2014'!J93)","v":0},{"$f":"SUM('2000:2014'!K93)","v":0},{"$f":"SUM('2000:2014'!L93)","v":0},{"$f":"SUM('2000:2014'!M93)","v":0},{"$f":"SUM('2000:2014'!N93)","v":0},{"$f":"SUM('2000:2014'!O93)","v":0},{"$f":"SUM('2000:2014'!P93)","v":0},{"$f":"SUM('2000:2014'!Q93)","v":0},{"$f":"SUM('2000:2014'!R93)","v":0},{"$f":"SUM('2000:2014'!S93)","v":0},{"$f":"SUM('2000:2014'!T93)","v":0},{"$f":"SUM('2000:2014'!U93)","v":0},{"$f":"SUM('2000:2014'!V93)","v":0},{"$f":"SUM('2000:2014'!W93)","v":0},{"$f":"SUM('2000:2014'!X93)","v":0},{"$f":"SUM('2000:2014'!Y93)","v":0},{"$f":"SUM('2000:2014'!Z93)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E94)","v":0},{"$f":"SUM('2000:2014'!F94)","v":0},{"$f":"SUM('2000:2014'!G94)","v":0},{"$f":"SUM('2000:2014'!H94)","v":0},{"$f":"SUM('2000:2014'!I94)","v":0},{"$f":"SUM('2000:2014'!J94)","v":0},{"$f":"SUM('2000:2014'!K94)","v":0},{"$f":"SUM('2000:2014'!L94)","v":0},{"$f":"SUM('2000:2014'!M94)","v":0},{"$f":"SUM('2000:2014'!N94)","v":0},{"$f":"SUM('2000:2014'!O94)","v":0},{"$f":"SUM('2000:2014'!P94)","v":0},{"$f":"SUM('2000:2014'!Q94)","v":0},{"$f":"SUM('2000:2014'!R94)","v":0},{"$f":"SUM('2000:2014'!S94)","v":0},{"$f":"SUM('2000:2014'!T94)","v":0},{"$f":"SUM('2000:2014'!U94)","v":0},{"$f":"SUM('2000:2014'!V94)","v":0},{"$f":"SUM('2000:2014'!W94)","v":0},{"$f":"SUM('2000:2014'!X94)","v":0},{"$f":"SUM('2000:2014'!Y94)","v":0},{"$f":"SUM('2000:2014'!Z94)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E99)","v":0},{"$f":"SUM('2000:2014'!F99)","v":0},{"$f":"SUM('2000:2014'!G99)","v":0},{"$f":"SUM('2000:2014'!H99)","v":0},{"$f":"SUM('2000:2014'!I99)","v":0},{"$f":"SUM('2000:2014'!J99)","v":0},{"$f":"SUM('2000:2014'!K99)","v":0},{"$f":"SUM('2000:2014'!L99)","v":0},{"$f":"SUM('2000:2014'!M99)","v":0},{"$f":"SUM('2000:2014'!N99)","v":0},{"$f":"SUM('2000:2014'!O99)","v":0},{"$f":"SUM('2000:2014'!P99)","v":0},{"$f":"SUM('2000:2014'!Q99)","v":0},{"$f":"SUM('2000:2014'!R99)","v":0},{"$f":"SUM('2000:2014'!S99)","v":0},{"$f":"SUM('2000:2014'!T99)","v":0},{"$f":"SUM('2000:2014'!U99)","v":0},{"$f":"SUM('2000:2014'!V99)","v":0},{"$f":"SUM('2000:2014'!W99)","v":0},{"$f":"SUM('2000:2014'!X99)","v":0},{"$f":"SUM('2000:2014'!Y99)","v":0},{"$f":"SUM('2000:2014'!Z99)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E100)","v":0},{"$f":"SUM('2000:2014'!F100)","v":0},{"$f":"SUM('2000:2014'!G100)","v":0},{"$f":"SUM('2000:2014'!H100)","v":0},{"$f":"SUM('2000:2014'!I100)","v":0},{"$f":"SUM('2000:2014'!J100)","v":0},{"$f":"SUM('2000:2014'!K100)","v":0},{"$f":"SUM('2000:2014'!L100)","v":0},{"$f":"SUM('2000:2014'!M100)","v":0},{"$f":"SUM('2000:2014'!N100)","v":0},{"$f":"SUM('2000:2014'!O100)","v":0},{"$f":"SUM('2000:2014'!P100)","v":0},{"$f":"SUM('2000:2014'!Q100)","v":0},{"$f":"SUM('2000:2014'!R100)","v":0},{"$f":"SUM('2000:2014'!S100)","v":0},{"$f":"SUM('2000:2014'!T100)","v":0},{"$f":"SUM('2000:2014'!U100)","v":0},{"$f":"SUM('2000:2014'!V100)","v":0},{"$f":"SUM('2000:2014'!W100)","v":0},{"$f":"SUM('2000:2014'!X100)","v":0},{"$f":"SUM('2000:2014'!Y100)","v":0},{"$f":"SUM('2000:2014'!Z100)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E101)","v":0},{"$f":"SUM('2000:2014'!F101)","v":0},{"$f":"SUM('2000:2014'!G101)","v":0},{"$f":"SUM('2000:2014'!H101)","v":0},{"$f":"SUM('2000:2014'!I101)","v":0},{"$f":"SUM('2000:2014'!J101)","v":0},{"$f":"SUM('2000:2014'!K101)","v":0},{"$f":"SUM('2000:2014'!L101)","v":0},{"$f":"SUM('2000:2014'!M101)","v":0},{"$f":"SUM('2000:2014'!N101)","v":0},{"$f":"SUM('2000:2014'!O101)","v":0},{"$f":"SUM('2000:2014'!P101)","v":0},{"$f":"SUM('2000:2014'!Q101)","v":0},{"$f":"SUM('2000:2014'!R101)","v":0},{"$f":"SUM('2000:2014'!S101)","v":0},{"$f":"SUM('2000:2014'!T101)","v":0},{"$f":"SUM('2000:2014'!U101)","v":0},{"$f":"SUM('2000:2014'!V101)","v":0},{"$f":"SUM('2000:2014'!W101)","v":0},{"$f":"SUM('2000:2014'!X101)","v":0},{"$f":"SUM('2000:2014'!Y101)","v":0},{"$f":"SUM('2000:2014'!Z101)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E102)","v":0},{"$f":"SUM('2000:2014'!F102)","v":0},{"$f":"SUM('2000:2014'!G102)","v":0},{"$f":"SUM('2000:2014'!H102)","v":0},{"$f":"SUM('2000:2014'!I102)","v":0},{"$f":"SUM('2000:2014'!J102)","v":0},{"$f":"SUM('2000:2014'!K102)","v":0},{"$f":"SUM('2000:2014'!L102)","v":0},{"$f":"SUM('2000:2014'!M102)","v":0},{"$f":"SUM('2000:2014'!N102)","v":0},{"$f":"SUM('2000:2014'!O102)","v":0},{"$f":"SUM('2000:2014'!P102)","v":0},{"$f":"SUM('2000:2014'!Q102)","v":0},{"$f":"SUM('2000:2014'!R102)","v":0},{"$f":"SUM('2000:2014'!S102)","v":0},{"$f":"SUM('2000:2014'!T102)","v":0},{"$f":"SUM('2000:2014'!U102)","v":0},{"$f":"SUM('2000:2014'!V102)","v":0},{"$f":"SUM('2000:2014'!W102)","v":0},{"$f":"SUM('2000:2014'!X102)","v":0},{"$f":"SUM('2000:2014'!Y102)","v":0},{"$f":"SUM('2000:2014'!Z102)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E103)","v":0},{"$f":"SUM('2000:2014'!F103)","v":0},{"$f":"SUM('2000:2014'!G103)","v":0},{"$f":"SUM('2000:2014'!H103)","v":0},{"$f":"SUM('2000:2014'!I103)","v":0},{"$f":"SUM('2000:2014'!J103)","v":0},{"$f":"SUM('2000:2014'!K103)","v":0},{"$f":"SUM('2000:2014'!L103)","v":0},{"$f":"SUM('2000:2014'!M103)","v":0},{"$f":"SUM('2000:2014'!N103)","v":0},{"$f":"SUM('2000:2014'!O103)","v":0},{"$f":"SUM('2000:2014'!P103)","v":0},{"$f":"SUM('2000:2014'!Q103)","v":0},{"$f":"SUM('2000:2014'!R103)","v":0},{"$f":"SUM('2000:2014'!S103)","v":0},{"$f":"SUM('2000:2014'!T103)","v":0},{"$f":"SUM('2000:2014'!U103)","v":0},{"$f":"SUM('2000:2014'!V103)","v":0},{"$f":"SUM('2000:2014'!W103)","v":0},{"$f":"SUM('2000:2014'!X103)","v":0},{"$f":"SUM('2000:2014'!Y103)","v":0},{"$f":"SUM('2000:2014'!Z103)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E104)","v":0},{"$f":"SUM('2000:2014'!F104)","v":0},{"$f":"SUM('2000:2014'!G104)","v":0},{"$f":"SUM('2000:2014'!H104)","v":0},{"$f":"SUM('2000:2014'!I104)","v":0},{"$f":"SUM('2000:2014'!J104)","v":0},{"$f":"SUM('2000:2014'!K104)","v":0},{"$f":"SUM('2000:2014'!L104)","v":0},{"$f":"SUM('2000:2014'!M104)","v":0},{"$f":"SUM('2000:2014'!N104)","v":0},{"$f":"SUM('2000:2014'!O104)","v":0},{"$f":"SUM('2000:2014'!P104)","v":0},{"$f":"SUM('2000:2014'!Q104)","v":0},{"$f":"SUM('2000:2014'!R104)","v":0},{"$f":"SUM('2000:2014'!S104)","v":0},{"$f":"SUM('2000:2014'!T104)","v":0},{"$f":"SUM('2000:2014'!U104)","v":0},{"$f":"SUM('2000:2014'!V104)","v":0},{"$f":"SUM('2000:2014'!W104)","v":0},{"$f":"SUM('2000:2014'!X104)","v":0},{"$f":"SUM('2000:2014'!Y104)","v":0},{"$f":"SUM('2000:2014'!Z104)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E105)","v":0},{"$f":"SUM('2000:2014'!F105)","v":0},{"$f":"SUM('2000:2014'!G105)","v":0},{"$f":"SUM('2000:2014'!H105)","v":0},{"$f":"SUM('2000:2014'!I105)","v":0},{"$f":"SUM('2000:2014'!J105)","v":0},{"$f":"SUM('2000:2014'!K105)","v":0},{"$f":"SUM('2000:2014'!L105)","v":0},{"$f":"SUM('2000:2014'!M105)","v":0},{"$f":"SUM('2000:2014'!N105)","v":0},{"$f":"SUM('2000:2014'!O105)","v":0},{"$f":"SUM('2000:2014'!P105)","v":0},{"$f":"SUM('2000:2014'!Q105)","v":0},{"$f":"SUM('2000:2014'!R105)","v":0},{"$f":"SUM('2000:2014'!S105)","v":0},{"$f":"SUM('2000:2014'!T105)","v":0},{"$f":"SUM('2000:2014'!U105)","v":0},{"$f":"SUM('2000:2014'!V105)","v":0},{"$f":"SUM('2000:2014'!W105)","v":0},{"$f":"SUM('2000:2014'!X105)","v":0},{"$f":"SUM('2000:2014'!Y105)","v":0},{"$f":"SUM('2000:2014'!Z105)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E106)","v":0},{"$f":"SUM('2000:2014'!F106)","v":0},{"$f":"SUM('2000:2014'!G106)","v":0},{"$f":"SUM('2000:2014'!H106)","v":0},{"$f":"SUM('2000:2014'!I106)","v":0},{"$f":"SUM('2000:2014'!J106)","v":0},{"$f":"SUM('2000:2014'!K106)","v":0},{"$f":"SUM('2000:2014'!L106)","v":0},{"$f":"SUM('2000:2014'!M106)","v":0},{"$f":"SUM('2000:2014'!N106)","v":0},{"$f":"SUM('2000:2014'!O106)","v":0},{"$f":"SUM('2000:2014'!P106)","v":0},{"$f":"SUM('2000:2014'!Q106)","v":0},{"$f":"SUM('2000:2014'!R106)","v":0},{"$f":"SUM('2000:2014'!S106)","v":0},{"$f":"SUM('2000:2014'!T106)","v":0},{"$f":"SUM('2000:2014'!U106)","v":0},{"$f":"SUM('2000:2014'!V106)","v":0},{"$f":"SUM('2000:2014'!W106)","v":0},{"$f":"SUM('2000:2014'!X106)","v":0},{"$f":"SUM('2000:2014'!Y106)","v":0},{"$f":"SUM('2000:2014'!Z106)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E107)","v":0},{"$f":"SUM('2000:2014'!F107)","v":0},{"$f":"SUM('2000:2014'!G107)","v":0},{"$f":"SUM('2000:2014'!H107)","v":0},{"$f":"SUM('2000:2014'!I107)","v":0},{"$f":"SUM('2000:2014'!J107)","v":0},{"$f":"SUM('2000:2014'!K107)","v":0},{"$f":"SUM('2000:2014'!L107)","v":0},{"$f":"SUM('2000:2014'!M107)","v":0},{"$f":"SUM('2000:2014'!N107)","v":0},{"$f":"SUM('2000:2014'!O107)","v":0},{"$f":"SUM('2000:2014'!P107)","v":0},{"$f":"SUM('2000:2014'!Q107)","v":0},{"$f":"SUM('2000:2014'!R107)","v":0},{"$f":"SUM('2000:2014'!S107)","v":0},{"$f":"SUM('2000:2014'!T107)","v":0},{"$f":"SUM('2000:2014'!U107)","v":0},{"$f":"SUM('2000:2014'!V107)","v":0},{"$f":"SUM('2000:2014'!W107)","v":0},{"$f":"SUM('2000:2014'!X107)","v":0},{"$f":"SUM('2000:2014'!Y107)","v":0},{"$f":"SUM('2000:2014'!Z107)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E108)","v":0},{"$f":"SUM('2000:2014'!F108)","v":0},{"$f":"SUM('2000:2014'!G108)","v":0},{"$f":"SUM('2000:2014'!H108)","v":0},{"$f":"SUM('2000:2014'!I108)","v":0},{"$f":"SUM('2000:2014'!J108)","v":0},{"$f":"SUM('2000:2014'!K108)","v":0},{"$f":"SUM('2000:2014'!L108)","v":0},{"$f":"SUM('2000:2014'!M108)","v":0},{"$f":"SUM('2000:2014'!N108)","v":0},{"$f":"SUM('2000:2014'!O108)","v":0},{"$f":"SUM('2000:2014'!P108)","v":0},{"$f":"SUM('2000:2014'!Q108)","v":0},{"$f":"SUM('2000:2014'!R108)","v":0},{"$f":"SUM('2000:2014'!S108)","v":0},{"$f":"SUM('2000:2014'!T108)","v":0},{"$f":"SUM('2000:2014'!U108)","v":0},{"$f":"SUM('2000:2014'!V108)","v":0},{"$f":"SUM('2000:2014'!W108)","v":0},{"$f":"SUM('2000:2014'!X108)","v":0},{"$f":"SUM('2000:2014'!Y108)","v":0},{"$f":"SUM('2000:2014'!Z108)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E109)","v":0},{"$f":"SUM('2000:2014'!F109)","v":0},{"$f":"SUM('2000:2014'!G109)","v":0},{"$f":"SUM('2000:2014'!H109)","v":0},{"$f":"SUM('2000:2014'!I109)","v":0},{"$f":"SUM('2000:2014'!J109)","v":0},{"$f":"SUM('2000:2014'!K109)","v":0},{"$f":"SUM('2000:2014'!L109)","v":0},{"$f":"SUM('2000:2014'!M109)","v":0},{"$f":"SUM('2000:2014'!N109)","v":0},{"$f":"SUM('2000:2014'!O109)","v":0},{"$f":"SUM('2000:2014'!P109)","v":0},{"$f":"SUM('2000:2014'!Q109)","v":0},{"$f":"SUM('2000:2014'!R109)","v":0},{"$f":"SUM('2000:2014'!S109)","v":0},{"$f":"SUM('2000:2014'!T109)","v":0},{"$f":"SUM('2000:2014'!U109)","v":0},{"$f":"SUM('2000:2014'!V109)","v":0},{"$f":"SUM('2000:2014'!W109)","v":0},{"$f":"SUM('2000:2014'!X109)","v":0},{"$f":"SUM('2000:2014'!Y109)","v":0},{"$f":"SUM('2000:2014'!Z109)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E110)","v":0},{"$f":"SUM('2000:2014'!F110)","v":0},{"$f":"SUM('2000:2014'!G110)","v":0},{"$f":"SUM('2000:2014'!H110)","v":0},{"$f":"SUM('2000:2014'!I110)","v":0},{"$f":"SUM('2000:2014'!J110)","v":0},{"$f":"SUM('2000:2014'!K110)","v":0},{"$f":"SUM('2000:2014'!L110)","v":0},{"$f":"SUM('2000:2014'!M110)","v":0},{"$f":"SUM('2000:2014'!N110)","v":0},{"$f":"SUM('2000:2014'!O110)","v":0},{"$f":"SUM('2000:2014'!P110)","v":0},{"$f":"SUM('2000:2014'!Q110)","v":0},{"$f":"SUM('2000:2014'!R110)","v":0},{"$f":"SUM('2000:2014'!S110)","v":0},{"$f":"SUM('2000:2014'!T110)","v":0},{"$f":"SUM('2000:2014'!U110)","v":0},{"$f":"SUM('2000:2014'!V110)","v":0},{"$f":"SUM('2000:2014'!W110)","v":0},{"$f":"SUM('2000:2014'!X110)","v":0},{"$f":"SUM('2000:2014'!Y110)","v":0},{"$f":"SUM('2000:2014'!Z110)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E111)","v":0},{"$f":"SUM('2000:2014'!F111)","v":0},{"$f":"SUM('2000:2014'!G111)","v":0},{"$f":"SUM('2000:2014'!H111)","v":0},{"$f":"SUM('2000:2014'!I111)","v":0},{"$f":"SUM('2000:2014'!J111)","v":0},{"$f":"SUM('2000:2014'!K111)","v":0},{"$f":"SUM('2000:2014'!L111)","v":0},{"$f":"SUM('2000:2014'!M111)","v":0},{"$f":"SUM('2000:2014'!N111)","v":0},{"$f":"SUM('2000:2014'!O111)","v":0},{"$f":"SUM('2000:2014'!P111)","v":0},{"$f":"SUM('2000:2014'!Q111)","v":0},{"$f":"SUM('2000:2014'!R111)","v":0},{"$f":"SUM('2000:2014'!S111)","v":0},{"$f":"SUM('2000:2014'!T111)","v":0},{"$f":"SUM('2000:2014'!U111)","v":0},{"$f":"SUM('2000:2014'!V111)","v":0},{"$f":"SUM('2000:2014'!W111)","v":0},{"$f":"SUM('2000:2014'!X111)","v":0},{"$f":"SUM('2000:2014'!Y111)","v":0},{"$f":"SUM('2000:2014'!Z111)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E112)","v":0},{"$f":"SUM('2000:2014'!F112)","v":0},{"$f":"SUM('2000:2014'!G112)","v":0},{"$f":"SUM('2000:2014'!H112)","v":0},{"$f":"SUM('2000:2014'!I112)","v":0},{"$f":"SUM('2000:2014'!J112)","v":0},{"$f":"SUM('2000:2014'!K112)","v":0},{"$f":"SUM('2000:2014'!L112)","v":0},{"$f":"SUM('2000:2014'!M112)","v":0},{"$f":"SUM('2000:2014'!N112)","v":0},{"$f":"SUM('2000:2014'!O112)","v":0},{"$f":"SUM('2000:2014'!P112)","v":0},{"$f":"SUM('2000:2014'!Q112)","v":0},{"$f":"SUM('2000:2014'!R112)","v":0},{"$f":"SUM('2000:2014'!S112)","v":0},{"$f":"SUM('2000:2014'!T112)","v":0},{"$f":"SUM('2000:2014'!U112)","v":0},{"$f":"SUM('2000:2014'!V112)","v":0},{"$f":"SUM('2000:2014'!W112)","v":0},{"$f":"SUM('2000:2014'!X112)","v":0},{"$f":"SUM('2000:2014'!Y112)","v":0},{"$f":"SUM('2000:2014'!Z112)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E117)","v":0},{"$f":"SUM('2000:2014'!F117)","v":0},{"$f":"SUM('2000:2014'!G117)","v":0},{"$f":"SUM('2000:2014'!H117)","v":0},{"$f":"SUM('2000:2014'!I117)","v":0},{"$f":"SUM('2000:2014'!J117)","v":0},{"$f":"SUM('2000:2014'!K117)","v":0},{"$f":"SUM('2000:2014'!L117)","v":0},{"$f":"SUM('2000:2014'!M117)","v":0},{"$f":"SUM('2000:2014'!N117)","v":-0.20849926798754007},{"$f":"SUM('2000:2014'!O117)","v":0},{"$f":"SUM('2000:2014'!P117)","v":0},{"$f":"SUM('2000:2014'!Q117)","v":0},{"$f":"SUM('2000:2014'!R117)","v":0},{"$f":"SUM('2000:2014'!S117)","v":9.8398193206161721E-3},{"$f":"SUM('2000:2014'!T117)","v":0},{"$f":"SUM('2000:2014'!U117)","v":0},{"$f":"SUM('2000:2014'!V117)","v":0},{"$f":"SUM('2000:2014'!W117)","v":0},{"$f":"SUM('2000:2014'!X117)","v":0},{"$f":"SUM('2000:2014'!Y117)","v":0},{"$f":"SUM('2000:2014'!Z117)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E118)","v":0},{"$f":"SUM('2000:2014'!F118)","v":0},{"$f":"SUM('2000:2014'!G118)","v":0},{"$f":"SUM('2000:2014'!H118)","v":0},{"$f":"SUM('2000:2014'!I118)","v":0},{"$f":"SUM('2000:2014'!J118)","v":0},{"$f":"SUM('2000:2014'!K118)","v":0},{"$f":"SUM('2000:2014'!L118)","v":0},{"$f":"SUM('2000:2014'!M118)","v":0},{"$f":"SUM('2000:2014'!N118)","v":0},{"$f":"SUM('2000:2014'!O118)","v":0},{"$f":"SUM('2000:2014'!P118)","v":0},{"$f":"SUM('2000:2014'!Q118)","v":0},{"$f":"SUM('2000:2014'!R118)","v":0},{"$f":"SUM('2000:2014'!S118)","v":2.4599548301540361E-3},{"$f":"SUM('2000:2014'!T118)","v":0},{"$f":"SUM('2000:2014'!U118)","v":0},{"$f":"SUM('2000:2014'!V118)","v":0},{"$f":"SUM('2000:2014'!W118)","v":0},{"$f":"SUM('2000:2014'!X118)","v":0},{"$f":"SUM('2000:2014'!Y118)","v":0},{"$f":"SUM('2000:2014'!Z118)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E119)","v":0},{"$f":"SUM('2000:2014'!F119)","v":0},{"$f":"SUM('2000:2014'!G119)","v":0},{"$f":"SUM('2000:2014'!H119)","v":0},{"$f":"SUM('2000:2014'!I119)","v":0},{"$f":"SUM('2000:2014'!J119)","v":0},{"$f":"SUM('2000:2014'!K119)","v":0},{"$f":"SUM('2000:2014'!L119)","v":0},{"$f":"SUM('2000:2014'!M119)","v":0},{"$f":"SUM('2000:2014'!N119)","v":-1.1191209831036701},{"$f":"SUM('2000:2014'!O119)","v":0},{"$f":"SUM('2000:2014'!P119)","v":0},{"$f":"SUM('2000:2014'!Q119)","v":0},{"$f":"SUM('2000:2014'!R119)","v":0},{"$f":"SUM('2000:2014'!S119)","v":0},{"$f":"SUM('2000:2014'!T119)","v":0},{"$f":"SUM('2000:2014'!U119)","v":0},{"$f":"SUM('2000:2014'!V119)","v":0},{"$f":"SUM('2000:2014'!W119)","v":0},{"$f":"SUM('2000:2014'!X119)","v":0},{"$f":"SUM('2000:2014'!Y119)","v":0},{"$f":"SUM('2000:2014'!Z119)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E120)","v":0},{"$f":"SUM('2000:2014'!F120)","v":0},{"$f":"SUM('2000:2014'!G120)","v":0},{"$f":"SUM('2000:2014'!H120)","v":0},{"$f":"SUM('2000:2014'!I120)","v":0},{"$f":"SUM('2000:2014'!J120)","v":0},{"$f":"SUM('2000:2014'!K120)","v":0},{"$f":"SUM('2000:2014'!L120)","v":0},{"$f":"SUM('2000:2014'!M120)","v":0},{"$f":"SUM('2000:2014'!N120)","v":-3.0921197184075071E-4},{"$f":"SUM('2000:2014'!O120)","v":0},{"$f":"SUM('2000:2014'!P120)","v":0},{"$f":"SUM('2000:2014'!Q120)","v":0},{"$f":"SUM('2000:2014'!R120)","v":0},{"$f":"SUM('2000:2014'!S120)","v":0},{"$f":"SUM('2000:2014'!T120)","v":0},{"$f":"SUM('2000:2014'!U120)","v":0},{"$f":"SUM('2000:2014'!V120)","v":0},{"$f":"SUM('2000:2014'!W120)","v":0},{"$f":"SUM('2000:2014'!X120)","v":0},{"$f":"SUM('2000:2014'!Y120)","v":0},{"$f":"SUM('2000:2014'!Z120)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E121)","v":0},{"$f":"SUM('2000:2014'!F121)","v":0},{"$f":"SUM('2000:2014'!G121)","v":0},{"$f":"SUM('2000:2014'!H121)","v":0},{"$f":"SUM('2000:2014'!I121)","v":-0.76952419419852958},{"$f":"SUM('2000:2014'!J121)","v":0},{"$f":"SUM('2000:2014'!K121)","v":0},{"$f":"SUM('2000:2014'!L121)","v":0},{"$f":"SUM('2000:2014'!M121)","v":0},{"$f":"SUM('2000:2014'!N121)","v":0},{"$f":"SUM('2000:2014'!O121)","v":0},{"$f":"SUM('2000:2014'!P121)","v":0},{"$f":"SUM('2000:2014'!Q121)","v":0},{"$f":"SUM('2000:2014'!R121)","v":0},{"$f":"SUM('2000:2014'!S121)","v":0},{"$f":"SUM('2000:2014'!T121)","v":0},{"$f":"SUM('2000:2014'!U121)","v":0},{"$f":"SUM('2000:2014'!V121)","v":0},{"$f":"SUM('2000:2014'!W121)","v":0},{"$f":"SUM('2000:2014'!X121)","v":0},{"$f":"SUM('2000:2014'!Y121)","v":0},{"$f":"SUM('2000:2014'!Z121)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E122)","v":0},{"$f":"SUM('2000:2014'!F122)","v":0},{"$f":"SUM('2000:2014'!G122)","v":0},{"$f":"SUM('2000:2014'!H122)","v":0},{"$f":"SUM('2000:2014'!I122)","v":0},{"$f":"SUM('2000:2014'!J122)","v":0},{"$f":"SUM('2000:2014'!K122)","v":0},{"$f":"SUM('2000:2014'!L122)","v":0},{"$f":"SUM('2000:2014'!M122)","v":0},{"$f":"SUM('2000:2014'!N122)","v":-4.0857581269706178E-2},{"$f":"SUM('2000:2014'!O122)","v":0},{"$f":"SUM('2000:2014'!P122)","v":0},{"$f":"SUM('2000:2014'!Q122)","v":0},{"$f":"SUM('2000:2014'!R122)","v":0},{"$f":"SUM('2000:2014'!S122)","v":0},{"$f":"SUM('2000:2014'!T122)","v":0},{"$f":"SUM('2000:2014'!U122)","v":0},{"$f":"SUM('2000:2014'!V122)","v":0},{"$f":"SUM('2000:2014'!W122)","v":0},{"$f":"SUM('2000:2014'!X122)","v":0},{"$f":"SUM('2000:2014'!Y122)","v":0},{"$f":"SUM('2000:2014'!Z122)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E123)","v":0},{"$f":"SUM('2000:2014'!F123)","v":0},{"$f":"SUM('2000:2014'!G123)","v":0},{"$f":"SUM('2000:2014'!H123)","v":0},{"$f":"SUM('2000:2014'!I123)","v":-5.4791111340835377E-2},{"$f":"SUM('2000:2014'!J123)","v":0},{"$f":"SUM('2000:2014'!K123)","v":0},{"$f":"SUM('2000:2014'!L123)","v":0},{"$f":"SUM('2000:2014'!M123)","v":0},{"$f":"SUM('2000:2014'!N123)","v":-2.1793047962739547E-3},{"$f":"SUM('2000:2014'!O123)","v":0},{"$f":"SUM('2000:2014'!P123)","v":0},{"$f":"SUM('2000:2014'!Q123)","v":0},{"$f":"SUM('2000:2014'!R123)","v":0},{"$f":"SUM('2000:2014'!S123)","v":0},{"$f":"SUM('2000:2014'!T123)","v":0},{"$f":"SUM('2000:2014'!U123)","v":0},{"$f":"SUM('2000:2014'!V123)","v":0},{"$f":"SUM('2000:2014'!W123)","v":0},{"$f":"SUM('2000:2014'!X123)","v":0},{"$f":"SUM('2000:2014'!Y123)","v":0},{"$f":"SUM('2000:2014'!Z123)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E124)","v":0},{"$f":"SUM('2000:2014'!F124)","v":0},{"$f":"SUM('2000:2014'!G124)","v":0},{"$f":"SUM('2000:2014'!H124)","v":0},{"$f":"SUM('2000:2014'!I124)","v":0},{"$f":"SUM('2000:2014'!J124)","v":0},{"$f":"SUM('2000:2014'!K124)","v":0},{"$f":"SUM('2000:2014'!L124)","v":0},{"$f":"SUM('2000:2014'!M124)","v":0},{"$f":"SUM('2000:2014'!N124)","v":-3.5979610995424426E-2},{"$f":"SUM('2000:2014'!O124)","v":0},{"$f":"SUM('2000:2014'!P124)","v":0},{"$f":"SUM('2000:2014'!Q124)","v":0},{"$f":"SUM('2000:2014'!R124)","v":0},{"$f":"SUM('2000:2014'!S124)","v":0},{"$f":"SUM('2000:2014'!T124)","v":0},{"$f":"SUM('2000:2014'!U124)","v":0},{"$f":"SUM('2000:2014'!V124)","v":0},{"$f":"SUM('2000:2014'!W124)","v":0},{"$f":"SUM('2000:2014'!X124)","v":0},{"$f":"SUM('2000:2014'!Y124)","v":0},{"$f":"SUM('2000:2014'!Z124)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E125)","v":0},{"$f":"SUM('2000:2014'!F125)","v":0},{"$f":"SUM('2000:2014'!G125)","v":0},{"$f":"SUM('2000:2014'!H125)","v":0},{"$f":"SUM('2000:2014'!I125)","v":0},{"$f":"SUM('2000:2014'!J125)","v":0},{"$f":"SUM('2000:2014'!K125)","v":0},{"$f":"SUM('2000:2014'!L125)","v":0},{"$f":"SUM('2000:2014'!M125)","v":0},{"$f":"SUM('2000:2014'!N125)","v":0},{"$f":"SUM('2000:2014'!O125)","v":0},{"$f":"SUM('2000:2014'!P125)","v":0},{"$f":"SUM('2000:2014'!Q125)","v":0},{"$f":"SUM('2000:2014'!R125)","v":0},{"$f":"SUM('2000:2014'!S125)","v":0},{"$f":"SUM('2000:2014'!T125)","v":0},{"$f":"SUM('2000:2014'!U125)","v":0},{"$f":"SUM('2000:2014'!V125)","v":0},{"$f":"SUM('2000:2014'!W125)","v":0},{"$f":"SUM('2000:2014'!X125)","v":0},{"$f":"SUM('2000:2014'!Y125)","v":0},{"$f":"SUM('2000:2014'!Z125)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E126)","v":0},{"$f":"SUM('2000:2014'!F126)","v":0},{"$f":"SUM('2000:2014'!G126)","v":0},{"$f":"SUM('2000:2014'!H126)","v":0},{"$f":"SUM('2000:2014'!I126)","v":-7.0094048524125272},{"$f":"SUM('2000:2014'!J126)","v":0},{"$f":"SUM('2000:2014'!K126)","v":0},{"$f":"SUM('2000:2014'!L126)","v":0},{"$f":"SUM('2000:2014'!M126)","v":0},{"$f":"SUM('2000:2014'!N126)","v":-1.2646253502572791E-16},{"$f":"SUM('2000:2014'!O126)","v":0},{"$f":"SUM('2000:2014'!P126)","v":0},{"$f":"SUM('2000:2014'!Q126)","v":0},{"$f":"SUM('2000:2014'!R126)","v":0},{"$f":"SUM('2000:2014'!S126)","v":0},{"$f":"SUM('2000:2014'!T126)","v":0},{"$f":"SUM('2000:2014'!U126)","v":0},{"$f":"SUM('2000:2014'!V126)","v":0},{"$f":"SUM('2000:2014'!W126)","v":0},{"$f":"SUM('2000:2014'!X126)","v":0},{"$f":"SUM('2000:2014'!Y126)","v":0},{"$f":"SUM('2000:2014'!Z126)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E127)","v":0},{"$f":"SUM('2000:2014'!F127)","v":0},{"$f":"SUM('2000:2014'!G127)","v":0},{"$f":"SUM('2000:2014'!H127)","v":0},{"$f":"SUM('2000:2014'!I127)","v":0},{"$f":"SUM('2000:2014'!J127)","v":0},{"$f":"SUM('2000:2014'!K127)","v":0},{"$f":"SUM('2000:2014'!L127)","v":0},{"$f":"SUM('2000:2014'!M127)","v":0},{"$f":"SUM('2000:2014'!N127)","v":0},{"$f":"SUM('2000:2014'!O127)","v":0},{"$f":"SUM('2000:2014'!P127)","v":0},{"$f":"SUM('2000:2014'!Q127)","v":0},{"$f":"SUM('2000:2014'!R127)","v":0},{"$f":"SUM('2000:2014'!S127)","v":0},{"$f":"SUM('2000:2014'!T127)","v":0},{"$f":"SUM('2000:2014'!U127)","v":0},{"$f":"SUM('2000:2014'!V127)","v":0},{"$f":"SUM('2000:2014'!W127)","v":0},{"$f":"SUM('2000:2014'!X127)","v":0},{"$f":"SUM('2000:2014'!Y127)","v":0},{"$f":"SUM('2000:2014'!Z127)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E128)","v":0},{"$f":"SUM('2000:2014'!F128)","v":0},{"$f":"SUM('2000:2014'!G128)","v":0},{"$f":"SUM('2000:2014'!H128)","v":0},{"$f":"SUM('2000:2014'!I128)","v":0},{"$f":"SUM('2000:2014'!J128)","v":0},{"$f":"SUM('2000:2014'!K128)","v":0},{"$f":"SUM('2000:2014'!L128)","v":0},{"$f":"SUM('2000:2014'!M128)","v":0},{"$f":"SUM('2000:2014'!N128)","v":-6.4371074238770714},{"$f":"SUM('2000:2014'!O128)","v":0},{"$f":"SUM('2000:2014'!P128)","v":0},{"$f":"SUM('2000:2014'!Q128)","v":0},{"$f":"SUM('2000:2014'!R128)","v":0},{"$f":"SUM('2000:2014'!S128)","v":0},{"$f":"SUM('2000:2014'!T128)","v":0},{"$f":"SUM('2000:2014'!U128)","v":0},{"$f":"SUM('2000:2014'!V128)","v":0},{"$f":"SUM('2000:2014'!W128)","v":0},{"$f":"SUM('2000:2014'!X128)","v":0},{"$f":"SUM('2000:2014'!Y128)","v":0},{"$f":"SUM('2000:2014'!Z128)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E129)","v":0},{"$f":"SUM('2000:2014'!F129)","v":0},{"$f":"SUM('2000:2014'!G129)","v":0},{"$f":"SUM('2000:2014'!H129)","v":0},{"$f":"SUM('2000:2014'!I129)","v":0},{"$f":"SUM('2000:2014'!J129)","v":0},{"$f":"SUM('2000:2014'!K129)","v":0},{"$f":"SUM('2000:2014'!L129)","v":0},{"$f":"SUM('2000:2014'!M129)","v":0},{"$f":"SUM('2000:2014'!N129)","v":-6.2458529730363538E-16},{"$f":"SUM('2000:2014'!O129)","v":0},{"$f":"SUM('2000:2014'!P129)","v":0},{"$f":"SUM('2000:2014'!Q129)","v":0},{"$f":"SUM('2000:2014'!R129)","v":0},{"$f":"SUM('2000:2014'!S129)","v":0},{"$f":"SUM('2000:2014'!T129)","v":0},{"$f":"SUM('2000:2014'!U129)","v":0},{"$f":"SUM('2000:2014'!V129)","v":0},{"$f":"SUM('2000:2014'!W129)","v":0},{"$f":"SUM('2000:2014'!X129)","v":0},{"$f":"SUM('2000:2014'!Y129)","v":0},{"$f":"SUM('2000:2014'!Z129)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E130)","v":0},{"$f":"SUM('2000:2014'!F130)","v":0},{"$f":"SUM('2000:2014'!G130)","v":0},{"$f":"SUM('2000:2014'!H130)","v":0},{"$f":"SUM('2000:2014'!I130)","v":0},{"$f":"SUM('2000:2014'!J130)","v":0},{"$f":"SUM('2000:2014'!K130)","v":0},{"$f":"SUM('2000:2014'!L130)","v":0},{"$f":"SUM('2000:2014'!M130)","v":0},{"$f":"SUM('2000:2014'!N130)","v":0},{"$f":"SUM('2000:2014'!O130)","v":0},{"$f":"SUM('2000:2014'!P130)","v":0},{"$f":"SUM('2000:2014'!Q130)","v":0},{"$f":"SUM('2000:2014'!R130)","v":0},{"$f":"SUM('2000:2014'!S130)","v":0},{"$f":"SUM('2000:2014'!T130)","v":0},{"$f":"SUM('2000:2014'!U130)","v":0},{"$f":"SUM('2000:2014'!V130)","v":0},{"$f":"SUM('2000:2014'!W130)","v":0},{"$f":"SUM('2000:2014'!X130)","v":0},{"$f":"SUM('2000:2014'!Y130)","v":0},{"$f":"SUM('2000:2014'!Z130)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-7.833720157951892,0,0,0,0,-7.8440533840015281,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E135)","v":0},{"$f":"SUM('2000:2014'!F135)","v":0},{"$f":"SUM('2000:2014'!G135)","v":0},{"$f":"SUM('2000:2014'!H135)","v":0},{"$f":"SUM('2000:2014'!I135)","v":0},{"$f":"SUM('2000:2014'!J135)","v":0},{"$f":"SUM('2000:2014'!K135)","v":0},{"$f":"SUM('2000:2014'!L135)","v":0},{"$f":"SUM('2000:2014'!M135)","v":0},{"$f":"SUM('2000:2014'!N135)","v":0},{"$f":"SUM('2000:2014'!O135)","v":0},{"$f":"SUM('2000:2014'!P135)","v":0},{"$f":"SUM('2000:2014'!Q135)","v":0},{"$f":"SUM('2000:2014'!R135)","v":0},{"$f":"SUM('2000:2014'!S135)","v":0},{"$f":"SUM('2000:2014'!T135)","v":0},{"$f":"SUM('2000:2014'!U135)","v":0},{"$f":"SUM('2000:2014'!V135)","v":0},{"$f":"SUM('2000:2014'!W135)","v":0},{"$f":"SUM('2000:2014'!X135)","v":0},{"$f":"SUM('2000:2014'!Y135)","v":0},{"$f":"SUM('2000:2014'!Z135)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E136)","v":0},{"$f":"SUM('2000:2014'!F136)","v":0},{"$f":"SUM('2000:2014'!G136)","v":0},{"$f":"SUM('2000:2014'!H136)","v":0},{"$f":"SUM('2000:2014'!I136)","v":0},{"$f":"SUM('2000:2014'!J136)","v":0},{"$f":"SUM('2000:2014'!K136)","v":0},{"$f":"SUM('2000:2014'!L136)","v":0},{"$f":"SUM('2000:2014'!M136)","v":0},{"$f":"SUM('2000:2014'!N136)","v":0},{"$f":"SUM('2000:2014'!O136)","v":0},{"$f":"SUM('2000:2014'!P136)","v":0},{"$f":"SUM('2000:2014'!Q136)","v":0},{"$f":"SUM('2000:2014'!R136)","v":0},{"$f":"SUM('2000:2014'!S136)","v":0},{"$f":"SUM('2000:2014'!T136)","v":0},{"$f":"SUM('2000:2014'!U136)","v":0},{"$f":"SUM('2000:2014'!V136)","v":0},{"$f":"SUM('2000:2014'!W136)","v":0},{"$f":"SUM('2000:2014'!X136)","v":0},{"$f":"SUM('2000:2014'!Y136)","v":0},{"$f":"SUM('2000:2014'!Z136)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E137)","v":0},{"$f":"SUM('2000:2014'!F137)","v":0},{"$f":"SUM('2000:2014'!G137)","v":0},{"$f":"SUM('2000:2014'!H137)","v":0},{"$f":"SUM('2000:2014'!I137)","v":0},{"$f":"SUM('2000:2014'!J137)","v":0},{"$f":"SUM('2000:2014'!K137)","v":0},{"$f":"SUM('2000:2014'!L137)","v":0},{"$f":"SUM('2000:2014'!M137)","v":0},{"$f":"SUM('2000:2014'!N137)","v":0},{"$f":"SUM('2000:2014'!O137)","v":0},{"$f":"SUM('2000:2014'!P137)","v":0},{"$f":"SUM('2000:2014'!Q137)","v":0},{"$f":"SUM('2000:2014'!R137)","v":0},{"$f":"SUM('2000:2014'!S137)","v":0},{"$f":"SUM('2000:2014'!T137)","v":0},{"$f":"SUM('2000:2014'!U137)","v":0},{"$f":"SUM('2000:2014'!V137)","v":0},{"$f":"SUM('2000:2014'!W137)","v":0},{"$f":"SUM('2000:2014'!X137)","v":0},{"$f":"SUM('2000:2014'!Y137)","v":0},{"$f":"SUM('2000:2014'!Z137)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E138)","v":0},{"$f":"SUM('2000:2014'!F138)","v":0},{"$f":"SUM('2000:2014'!G138)","v":0},{"$f":"SUM('2000:2014'!H138)","v":0},{"$f":"SUM('2000:2014'!I138)","v":0},{"$f":"SUM('2000:2014'!J138)","v":0},{"$f":"SUM('2000:2014'!K138)","v":0},{"$f":"SUM('2000:2014'!L138)","v":0},{"$f":"SUM('2000:2014'!M138)","v":0},{"$f":"SUM('2000:2014'!N138)","v":0},{"$f":"SUM('2000:2014'!O138)","v":0},{"$f":"SUM('2000:2014'!P138)","v":0},{"$f":"SUM('2000:2014'!Q138)","v":0},{"$f":"SUM('2000:2014'!R138)","v":0},{"$f":"SUM('2000:2014'!S138)","v":0},{"$f":"SUM('2000:2014'!T138)","v":0},{"$f":"SUM('2000:2014'!U138)","v":0},{"$f":"SUM('2000:2014'!V138)","v":0},{"$f":"SUM('2000:2014'!W138)","v":0},{"$f":"SUM('2000:2014'!X138)","v":0},{"$f":"SUM('2000:2014'!Y138)","v":0},{"$f":"SUM('2000:2014'!Z138)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E139)","v":0},{"$f":"SUM('2000:2014'!F139)","v":0},{"$f":"SUM('2000:2014'!G139)","v":0},{"$f":"SUM('2000:2014'!H139)","v":0},{"$f":"SUM('2000:2014'!I139)","v":0},{"$f":"SUM('2000:2014'!J139)","v":0},{"$f":"SUM('2000:2014'!K139)","v":0},{"$f":"SUM('2000:2014'!L139)","v":0},{"$f":"SUM('2000:2014'!M139)","v":0},{"$f":"SUM('2000:2014'!N139)","v":0},{"$f":"SUM('2000:2014'!O139)","v":0},{"$f":"SUM('2000:2014'!P139)","v":0},{"$f":"SUM('2000:2014'!Q139)","v":0},{"$f":"SUM('2000:2014'!R139)","v":0},{"$f":"SUM('2000:2014'!S139)","v":0},{"$f":"SUM('2000:2014'!T139)","v":0},{"$f":"SUM('2000:2014'!U139)","v":0},{"$f":"SUM('2000:2014'!V139)","v":0},{"$f":"SUM('2000:2014'!W139)","v":0},{"$f":"SUM('2000:2014'!X139)","v":0},{"$f":"SUM('2000:2014'!Y139)","v":0},{"$f":"SUM('2000:2014'!Z139)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E140)","v":0},{"$f":"SUM('2000:2014'!F140)","v":0},{"$f":"SUM('2000:2014'!G140)","v":0},{"$f":"SUM('2000:2014'!H140)","v":0},{"$f":"SUM('2000:2014'!I140)","v":0},{"$f":"SUM('2000:2014'!J140)","v":0},{"$f":"SUM('2000:2014'!K140)","v":0},{"$f":"SUM('2000:2014'!L140)","v":0},{"$f":"SUM('2000:2014'!M140)","v":0},{"$f":"SUM('2000:2014'!N140)","v":0},{"$f":"SUM('2000:2014'!O140)","v":0},{"$f":"SUM('2000:2014'!P140)","v":0},{"$f":"SUM('2000:2014'!Q140)","v":0},{"$f":"SUM('2000:2014'!R140)","v":0},{"$f":"SUM('2000:2014'!S140)","v":0},{"$f":"SUM('2000:2014'!T140)","v":0},{"$f":"SUM('2000:2014'!U140)","v":0},{"$f":"SUM('2000:2014'!V140)","v":0},{"$f":"SUM('2000:2014'!W140)","v":0},{"$f":"SUM('2000:2014'!X140)","v":0},{"$f":"SUM('2000:2014'!Y140)","v":0},{"$f":"SUM('2000:2014'!Z140)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E141)","v":0},{"$f":"SUM('2000:2014'!F141)","v":0},{"$f":"SUM('2000:2014'!G141)","v":0},{"$f":"SUM('2000:2014'!H141)","v":0},{"$f":"SUM('2000:2014'!I141)","v":0},{"$f":"SUM('2000:2014'!J141)","v":0},{"$f":"SUM('2000:2014'!K141)","v":0},{"$f":"SUM('2000:2014'!L141)","v":0},{"$f":"SUM('2000:2014'!M141)","v":0},{"$f":"SUM('2000:2014'!N141)","v":0},{"$f":"SUM('2000:2014'!O141)","v":0},{"$f":"SUM('2000:2014'!P141)","v":0},{"$f":"SUM('2000:2014'!Q141)","v":0},{"$f":"SUM('2000:2014'!R141)","v":0},{"$f":"SUM('2000:2014'!S141)","v":0},{"$f":"SUM('2000:2014'!T141)","v":0},{"$f":"SUM('2000:2014'!U141)","v":0},{"$f":"SUM('2000:2014'!V141)","v":0},{"$f":"SUM('2000:2014'!W141)","v":0},{"$f":"SUM('2000:2014'!X141)","v":0},{"$f":"SUM('2000:2014'!Y141)","v":0},{"$f":"SUM('2000:2014'!Z141)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E142)","v":0},{"$f":"SUM('2000:2014'!F142)","v":0},{"$f":"SUM('2000:2014'!G142)","v":0},{"$f":"SUM('2000:2014'!H142)","v":0},{"$f":"SUM('2000:2014'!I142)","v":0},{"$f":"SUM('2000:2014'!J142)","v":0},{"$f":"SUM('2000:2014'!K142)","v":0},{"$f":"SUM('2000:2014'!L142)","v":0},{"$f":"SUM('2000:2014'!M142)","v":0},{"$f":"SUM('2000:2014'!N142)","v":0},{"$f":"SUM('2000:2014'!O142)","v":0},{"$f":"SUM('2000:2014'!P142)","v":0},{"$f":"SUM('2000:2014'!Q142)","v":0},{"$f":"SUM('2000:2014'!R142)","v":0},{"$f":"SUM('2000:2014'!S142)","v":0},{"$f":"SUM('2000:2014'!T142)","v":0},{"$f":"SUM('2000:2014'!U142)","v":0},{"$f":"SUM('2000:2014'!V142)","v":0},{"$f":"SUM('2000:2014'!W142)","v":0},{"$f":"SUM('2000:2014'!X142)","v":0},{"$f":"SUM('2000:2014'!Y142)","v":0},{"$f":"SUM('2000:2014'!Z142)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E143)","v":0},{"$f":"SUM('2000:2014'!F143)","v":0},{"$f":"SUM('2000:2014'!G143)","v":0},{"$f":"SUM('2000:2014'!H143)","v":0},{"$f":"SUM('2000:2014'!I143)","v":0},{"$f":"SUM('2000:2014'!J143)","v":0},{"$f":"SUM('2000:2014'!K143)","v":0},{"$f":"SUM('2000:2014'!L143)","v":0},{"$f":"SUM('2000:2014'!M143)","v":0},{"$f":"SUM('2000:2014'!N143)","v":0},{"$f":"SUM('2000:2014'!O143)","v":0},{"$f":"SUM('2000:2014'!P143)","v":0},{"$f":"SUM('2000:2014'!Q143)","v":0},{"$f":"SUM('2000:2014'!R143)","v":0},{"$f":"SUM('2000:2014'!S143)","v":0},{"$f":"SUM('2000:2014'!T143)","v":0},{"$f":"SUM('2000:2014'!U143)","v":0},{"$f":"SUM('2000:2014'!V143)","v":0},{"$f":"SUM('2000:2014'!W143)","v":0},{"$f":"SUM('2000:2014'!X143)","v":0},{"$f":"SUM('2000:2014'!Y143)","v":0},{"$f":"SUM('2000:2014'!Z143)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E144)","v":0},{"$f":"SUM('2000:2014'!F144)","v":0},{"$f":"SUM('2000:2014'!G144)","v":0},{"$f":"SUM('2000:2014'!H144)","v":0},{"$f":"SUM('2000:2014'!I144)","v":0},{"$f":"SUM('2000:2014'!J144)","v":0},{"$f":"SUM('2000:2014'!K144)","v":0},{"$f":"SUM('2000:2014'!L144)","v":0},{"$f":"SUM('2000:2014'!M144)","v":0},{"$f":"SUM('2000:2014'!N144)","v":0},{"$f":"SUM('2000:2014'!O144)","v":0},{"$f":"SUM('2000:2014'!P144)","v":0},{"$f":"SUM('2000:2014'!Q144)","v":0},{"$f":"SUM('2000:2014'!R144)","v":0},{"$f":"SUM('2000:2014'!S144)","v":0},{"$f":"SUM('2000:2014'!T144)","v":0},{"$f":"SUM('2000:2014'!U144)","v":0},{"$f":"SUM('2000:2014'!V144)","v":0},{"$f":"SUM('2000:2014'!W144)","v":0},{"$f":"SUM('2000:2014'!X144)","v":0},{"$f":"SUM('2000:2014'!Y144)","v":0},{"$f":"SUM('2000:2014'!Z144)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E145)","v":0},{"$f":"SUM('2000:2014'!F145)","v":0},{"$f":"SUM('2000:2014'!G145)","v":0},{"$f":"SUM('2000:2014'!H145)","v":0},{"$f":"SUM('2000:2014'!I145)","v":0},{"$f":"SUM('2000:2014'!J145)","v":0},{"$f":"SUM('2000:2014'!K145)","v":0},{"$f":"SUM('2000:2014'!L145)","v":0},{"$f":"SUM('2000:2014'!M145)","v":0},{"$f":"SUM('2000:2014'!N145)","v":0},{"$f":"SUM('2000:2014'!O145)","v":0},{"$f":"SUM('2000:2014'!P145)","v":0},{"$f":"SUM('2000:2014'!Q145)","v":0},{"$f":"SUM('2000:2014'!R145)","v":0},{"$f":"SUM('2000:2014'!S145)","v":0},{"$f":"SUM('2000:2014'!T145)","v":0},{"$f":"SUM('2000:2014'!U145)","v":0},{"$f":"SUM('2000:2014'!V145)","v":0},{"$f":"SUM('2000:2014'!W145)","v":0},{"$f":"SUM('2000:2014'!X145)","v":0},{"$f":"SUM('2000:2014'!Y145)","v":0},{"$f":"SUM('2000:2014'!Z145)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E146)","v":0},{"$f":"SUM('2000:2014'!F146)","v":0},{"$f":"SUM('2000:2014'!G146)","v":0},{"$f":"SUM('2000:2014'!H146)","v":0},{"$f":"SUM('2000:2014'!I146)","v":0},{"$f":"SUM('2000:2014'!J146)","v":0},{"$f":"SUM('2000:2014'!K146)","v":0},{"$f":"SUM('2000:2014'!L146)","v":0},{"$f":"SUM('2000:2014'!M146)","v":0},{"$f":"SUM('2000:2014'!N146)","v":0},{"$f":"SUM('2000:2014'!O146)","v":0},{"$f":"SUM('2000:2014'!P146)","v":0},{"$f":"SUM('2000:2014'!Q146)","v":0},{"$f":"SUM('2000:2014'!R146)","v":0},{"$f":"SUM('2000:2014'!S146)","v":0},{"$f":"SUM('2000:2014'!T146)","v":0},{"$f":"SUM('2000:2014'!U146)","v":0},{"$f":"SUM('2000:2014'!V146)","v":0},{"$f":"SUM('2000:2014'!W146)","v":0},{"$f":"SUM('2000:2014'!X146)","v":0},{"$f":"SUM('2000:2014'!Y146)","v":0},{"$f":"SUM('2000:2014'!Z146)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E147)","v":0},{"$f":"SUM('2000:2014'!F147)","v":0},{"$f":"SUM('2000:2014'!G147)","v":0},{"$f":"SUM('2000:2014'!H147)","v":0},{"$f":"SUM('2000:2014'!I147)","v":0},{"$f":"SUM('2000:2014'!J147)","v":0},{"$f":"SUM('2000:2014'!K147)","v":0},{"$f":"SUM('2000:2014'!L147)","v":0},{"$f":"SUM('2000:2014'!M147)","v":0},{"$f":"SUM('2000:2014'!N147)","v":0},{"$f":"SUM('2000:2014'!O147)","v":0},{"$f":"SUM('2000:2014'!P147)","v":0},{"$f":"SUM('2000:2014'!Q147)","v":0},{"$f":"SUM('2000:2014'!R147)","v":0},{"$f":"SUM('2000:2014'!S147)","v":0},{"$f":"SUM('2000:2014'!T147)","v":0},{"$f":"SUM('2000:2014'!U147)","v":0},{"$f":"SUM('2000:2014'!V147)","v":0},{"$f":"SUM('2000:2014'!W147)","v":0},{"$f":"SUM('2000:2014'!X147)","v":0},{"$f":"SUM('2000:2014'!Y147)","v":0},{"$f":"SUM('2000:2014'!Z147)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E148)","v":0},{"$f":"SUM('2000:2014'!F148)","v":0},{"$f":"SUM('2000:2014'!G148)","v":0},{"$f":"SUM('2000:2014'!H148)","v":0},{"$f":"SUM('2000:2014'!I148)","v":0},{"$f":"SUM('2000:2014'!J148)","v":0},{"$f":"SUM('2000:2014'!K148)","v":0},{"$f":"SUM('2000:2014'!L148)","v":0},{"$f":"SUM('2000:2014'!M148)","v":0},{"$f":"SUM('2000:2014'!N148)","v":0},{"$f":"SUM('2000:2014'!O148)","v":0},{"$f":"SUM('2000:2014'!P148)","v":0},{"$f":"SUM('2000:2014'!Q148)","v":0},{"$f":"SUM('2000:2014'!R148)","v":0},{"$f":"SUM('2000:2014'!S148)","v":0},{"$f":"SUM('2000:2014'!T148)","v":0},{"$f":"SUM('2000:2014'!U148)","v":0},{"$f":"SUM('2000:2014'!V148)","v":0},{"$f":"SUM('2000:2014'!W148)","v":0},{"$f":"SUM('2000:2014'!X148)","v":0},{"$f":"SUM('2000:2014'!Y148)","v":0},{"$f":"SUM('2000:2014'!Z148)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E153)","v":0},{"$f":"SUM('2000:2014'!F153)","v":0},{"$f":"SUM('2000:2014'!G153)","v":0},{"$f":"SUM('2000:2014'!H153)","v":0},{"$f":"SUM('2000:2014'!I153)","v":0},{"$f":"SUM('2000:2014'!J153)","v":0},{"$f":"SUM('2000:2014'!K153)","v":0},{"$f":"SUM('2000:2014'!L153)","v":0},{"$f":"SUM('2000:2014'!M153)","v":0},{"$f":"SUM('2000:2014'!N153)","v":0},{"$f":"SUM('2000:2014'!O153)","v":0},{"$f":"SUM('2000:2014'!P153)","v":0},{"$f":"SUM('2000:2014'!Q153)","v":0},{"$f":"SUM('2000:2014'!R153)","v":0},{"$f":"SUM('2000:2014'!S153)","v":0},{"$f":"SUM('2000:2014'!T153)","v":0},{"$f":"SUM('2000:2014'!U153)","v":0},{"$f":"SUM('2000:2014'!V153)","v":0},{"$f":"SUM('2000:2014'!W153)","v":0},{"$f":"SUM('2000:2014'!X153)","v":0},{"$f":"SUM('2000:2014'!Y153)","v":0},{"$f":"SUM('2000:2014'!Z153)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E154)","v":0},{"$f":"SUM('2000:2014'!F154)","v":0},{"$f":"SUM('2000:2014'!G154)","v":0},{"$f":"SUM('2000:2014'!H154)","v":0},{"$f":"SUM('2000:2014'!I154)","v":0},{"$f":"SUM('2000:2014'!J154)","v":0},{"$f":"SUM('2000:2014'!K154)","v":0},{"$f":"SUM('2000:2014'!L154)","v":0},{"$f":"SUM('2000:2014'!M154)","v":0},{"$f":"SUM('2000:2014'!N154)","v":0},{"$f":"SUM('2000:2014'!O154)","v":0},{"$f":"SUM('2000:2014'!P154)","v":0},{"$f":"SUM('2000:2014'!Q154)","v":0},{"$f":"SUM('2000:2014'!R154)","v":0},{"$f":"SUM('2000:2014'!S154)","v":0},{"$f":"SUM('2000:2014'!T154)","v":0},{"$f":"SUM('2000:2014'!U154)","v":0},{"$f":"SUM('2000:2014'!V154)","v":0},{"$f":"SUM('2000:2014'!W154)","v":0},{"$f":"SUM('2000:2014'!X154)","v":0},{"$f":"SUM('2000:2014'!Y154)","v":0},{"$f":"SUM('2000:2014'!Z154)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E155)","v":0},{"$f":"SUM('2000:2014'!F155)","v":0},{"$f":"SUM('2000:2014'!G155)","v":0},{"$f":"SUM('2000:2014'!H155)","v":0},{"$f":"SUM('2000:2014'!I155)","v":0},{"$f":"SUM('2000:2014'!J155)","v":0},{"$f":"SUM('2000:2014'!K155)","v":0},{"$f":"SUM('2000:2014'!L155)","v":0},{"$f":"SUM('2000:2014'!M155)","v":0},{"$f":"SUM('2000:2014'!N155)","v":0},{"$f":"SUM('2000:2014'!O155)","v":0},{"$f":"SUM('2000:2014'!P155)","v":0},{"$f":"SUM('2000:2014'!Q155)","v":0},{"$f":"SUM('2000:2014'!R155)","v":0},{"$f":"SUM('2000:2014'!S155)","v":0},{"$f":"SUM('2000:2014'!T155)","v":0},{"$f":"SUM('2000:2014'!U155)","v":0},{"$f":"SUM('2000:2014'!V155)","v":0},{"$f":"SUM('2000:2014'!W155)","v":0},{"$f":"SUM('2000:2014'!X155)","v":0},{"$f":"SUM('2000:2014'!Y155)","v":0},{"$f":"SUM('2000:2014'!Z155)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E156)","v":0},{"$f":"SUM('2000:2014'!F156)","v":0},{"$f":"SUM('2000:2014'!G156)","v":0},{"$f":"SUM('2000:2014'!H156)","v":0},{"$f":"SUM('2000:2014'!I156)","v":0},{"$f":"SUM('2000:2014'!J156)","v":0},{"$f":"SUM('2000:2014'!K156)","v":0},{"$f":"SUM('2000:2014'!L156)","v":0},{"$f":"SUM('2000:2014'!M156)","v":0},{"$f":"SUM('2000:2014'!N156)","v":0},{"$f":"SUM('2000:2014'!O156)","v":0},{"$f":"SUM('2000:2014'!P156)","v":0},{"$f":"SUM('2000:2014'!Q156)","v":0},{"$f":"SUM('2000:2014'!R156)","v":0},{"$f":"SUM('2000:2014'!S156)","v":0},{"$f":"SUM('2000:2014'!T156)","v":0},{"$f":"SUM('2000:2014'!U156)","v":0},{"$f":"SUM('2000:2014'!V156)","v":0},{"$f":"SUM('2000:2014'!W156)","v":0},{"$f":"SUM('2000:2014'!X156)","v":0},{"$f":"SUM('2000:2014'!Y156)","v":0},{"$f":"SUM('2000:2014'!Z156)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E157)","v":0},{"$f":"SUM('2000:2014'!F157)","v":0},{"$f":"SUM('2000:2014'!G157)","v":0},{"$f":"SUM('2000:2014'!H157)","v":0},{"$f":"SUM('2000:2014'!I157)","v":0},{"$f":"SUM('2000:2014'!J157)","v":0},{"$f":"SUM('2000:2014'!K157)","v":0},{"$f":"SUM('2000:2014'!L157)","v":0},{"$f":"SUM('2000:2014'!M157)","v":0},{"$f":"SUM('2000:2014'!N157)","v":0},{"$f":"SUM('2000:2014'!O157)","v":0},{"$f":"SUM('2000:2014'!P157)","v":0},{"$f":"SUM('2000:2014'!Q157)","v":0},{"$f":"SUM('2000:2014'!R157)","v":0},{"$f":"SUM('2000:2014'!S157)","v":0},{"$f":"SUM('2000:2014'!T157)","v":0},{"$f":"SUM('2000:2014'!U157)","v":0},{"$f":"SUM('2000:2014'!V157)","v":0},{"$f":"SUM('2000:2014'!W157)","v":0},{"$f":"SUM('2000:2014'!X157)","v":0},{"$f":"SUM('2000:2014'!Y157)","v":0},{"$f":"SUM('2000:2014'!Z157)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E158)","v":0},{"$f":"SUM('2000:2014'!F158)","v":0},{"$f":"SUM('2000:2014'!G158)","v":0},{"$f":"SUM('2000:2014'!H158)","v":0},{"$f":"SUM('2000:2014'!I158)","v":0},{"$f":"SUM('2000:2014'!J158)","v":0},{"$f":"SUM('2000:2014'!K158)","v":0},{"$f":"SUM('2000:2014'!L158)","v":0},{"$f":"SUM('2000:2014'!M158)","v":0},{"$f":"SUM('2000:2014'!N158)","v":0},{"$f":"SUM('2000:2014'!O158)","v":0},{"$f":"SUM('2000:2014'!P158)","v":0},{"$f":"SUM('2000:2014'!Q158)","v":0},{"$f":"SUM('2000:2014'!R158)","v":0},{"$f":"SUM('2000:2014'!S158)","v":1.4376404279234775E-2},{"$f":"SUM('2000:2014'!T158)","v":0},{"$f":"SUM('2000:2014'!U158)","v":0},{"$f":"SUM('2000:2014'!V158)","v":0},{"$f":"SUM('2000:2014'!W158)","v":0},{"$f":"SUM('2000:2014'!X158)","v":0},{"$f":"SUM('2000:2014'!Y158)","v":0},{"$f":"SUM('2000:2014'!Z158)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E159)","v":0},{"$f":"SUM('2000:2014'!F159)","v":0},{"$f":"SUM('2000:2014'!G159)","v":0},{"$f":"SUM('2000:2014'!H159)","v":0},{"$f":"SUM('2000:2014'!I159)","v":0},{"$f":"SUM('2000:2014'!J159)","v":0},{"$f":"SUM('2000:2014'!K159)","v":0},{"$f":"SUM('2000:2014'!L159)","v":0},{"$f":"SUM('2000:2014'!M159)","v":0},{"$f":"SUM('2000:2014'!N159)","v":0},{"$f":"SUM('2000:2014'!O159)","v":0},{"$f":"SUM('2000:2014'!P159)","v":0},{"$f":"SUM('2000:2014'!Q159)","v":0},{"$f":"SUM('2000:2014'!R159)","v":0},{"$f":"SUM('2000:2014'!S159)","v":0},{"$f":"SUM('2000:2014'!T159)","v":0},{"$f":"SUM('2000:2014'!U159)","v":0},{"$f":"SUM('2000:2014'!V159)","v":0},{"$f":"SUM('2000:2014'!W159)","v":0},{"$f":"SUM('2000:2014'!X159)","v":0},{"$f":"SUM('2000:2014'!Y159)","v":0},{"$f":"SUM('2000:2014'!Z159)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E160)","v":0},{"$f":"SUM('2000:2014'!F160)","v":0},{"$f":"SUM('2000:2014'!G160)","v":0},{"$f":"SUM('2000:2014'!H160)","v":0},{"$f":"SUM('2000:2014'!I160)","v":0},{"$f":"SUM('2000:2014'!J160)","v":0},{"$f":"SUM('2000:2014'!K160)","v":0},{"$f":"SUM('2000:2014'!L160)","v":0},{"$f":"SUM('2000:2014'!M160)","v":0},{"$f":"SUM('2000:2014'!N160)","v":0},{"$f":"SUM('2000:2014'!O160)","v":0},{"$f":"SUM('2000:2014'!P160)","v":0},{"$f":"SUM('2000:2014'!Q160)","v":0},{"$f":"SUM('2000:2014'!R160)","v":0},{"$f":"SUM('2000:2014'!S160)","v":0},{"$f":"SUM('2000:2014'!T160)","v":0},{"$f":"SUM('2000:2014'!U160)","v":0},{"$f":"SUM('2000:2014'!V160)","v":0},{"$f":"SUM('2000:2014'!W160)","v":0},{"$f":"SUM('2000:2014'!X160)","v":0},{"$f":"SUM('2000:2014'!Y160)","v":0},{"$f":"SUM('2000:2014'!Z160)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E161)","v":0},{"$f":"SUM('2000:2014'!F161)","v":0},{"$f":"SUM('2000:2014'!G161)","v":0},{"$f":"SUM('2000:2014'!H161)","v":0},{"$f":"SUM('2000:2014'!I161)","v":0},{"$f":"SUM('2000:2014'!J161)","v":0},{"$f":"SUM('2000:2014'!K161)","v":0},{"$f":"SUM('2000:2014'!L161)","v":0},{"$f":"SUM('2000:2014'!M161)","v":0},{"$f":"SUM('2000:2014'!N161)","v":0},{"$f":"SUM('2000:2014'!O161)","v":0},{"$f":"SUM('2000:2014'!P161)","v":0},{"$f":"SUM('2000:2014'!Q161)","v":0},{"$f":"SUM('2000:2014'!R161)","v":0},{"$f":"SUM('2000:2014'!S161)","v":0},{"$f":"SUM('2000:2014'!T161)","v":0},{"$f":"SUM('2000:2014'!U161)","v":0},{"$f":"SUM('2000:2014'!V161)","v":0},{"$f":"SUM('2000:2014'!W161)","v":0},{"$f":"SUM('2000:2014'!X161)","v":0},{"$f":"SUM('2000:2014'!Y161)","v":0},{"$f":"SUM('2000:2014'!Z161)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E162)","v":0},{"$f":"SUM('2000:2014'!F162)","v":0},{"$f":"SUM('2000:2014'!G162)","v":0},{"$f":"SUM('2000:2014'!H162)","v":0},{"$f":"SUM('2000:2014'!I162)","v":0},{"$f":"SUM('2000:2014'!J162)","v":0},{"$f":"SUM('2000:2014'!K162)","v":0},{"$f":"SUM('2000:2014'!L162)","v":0},{"$f":"SUM('2000:2014'!M162)","v":0},{"$f":"SUM('2000:2014'!N162)","v":0},{"$f":"SUM('2000:2014'!O162)","v":0},{"$f":"SUM('2000:2014'!P162)","v":0},{"$f":"SUM('2000:2014'!Q162)","v":0},{"$f":"SUM('2000:2014'!R162)","v":0},{"$f":"SUM('2000:2014'!S162)","v":0},{"$f":"SUM('2000:2014'!T162)","v":0},{"$f":"SUM('2000:2014'!U162)","v":0},{"$f":"SUM('2000:2014'!V162)","v":0},{"$f":"SUM('2000:2014'!W162)","v":0},{"$f":"SUM('2000:2014'!X162)","v":0},{"$f":"SUM('2000:2014'!Y162)","v":0},{"$f":"SUM('2000:2014'!Z162)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E163)","v":0},{"$f":"SUM('2000:2014'!F163)","v":0},{"$f":"SUM('2000:2014'!G163)","v":0},{"$f":"SUM('2000:2014'!H163)","v":0},{"$f":"SUM('2000:2014'!I163)","v":0},{"$f":"SUM('2000:2014'!J163)","v":0},{"$f":"SUM('2000:2014'!K163)","v":0},{"$f":"SUM('2000:2014'!L163)","v":0},{"$f":"SUM('2000:2014'!M163)","v":0},{"$f":"SUM('2000:2014'!N163)","v":0},{"$f":"SUM('2000:2014'!O163)","v":0},{"$f":"SUM('2000:2014'!P163)","v":0},{"$f":"SUM('2000:2014'!Q163)","v":0},{"$f":"SUM('2000:2014'!R163)","v":0},{"$f":"SUM('2000:2014'!S163)","v":0},{"$f":"SUM('2000:2014'!T163)","v":0},{"$f":"SUM('2000:2014'!U163)","v":0},{"$f":"SUM('2000:2014'!V163)","v":0},{"$f":"SUM('2000:2014'!W163)","v":0},{"$f":"SUM('2000:2014'!X163)","v":0},{"$f":"SUM('2000:2014'!Y163)","v":0},{"$f":"SUM('2000:2014'!Z163)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E164)","v":0},{"$f":"SUM('2000:2014'!F164)","v":0},{"$f":"SUM('2000:2014'!G164)","v":0},{"$f":"SUM('2000:2014'!H164)","v":0},{"$f":"SUM('2000:2014'!I164)","v":0},{"$f":"SUM('2000:2014'!J164)","v":0},{"$f":"SUM('2000:2014'!K164)","v":0},{"$f":"SUM('2000:2014'!L164)","v":0},{"$f":"SUM('2000:2014'!M164)","v":0},{"$f":"SUM('2000:2014'!N164)","v":0},{"$f":"SUM('2000:2014'!O164)","v":0},{"$f":"SUM('2000:2014'!P164)","v":0},{"$f":"SUM('2000:2014'!Q164)","v":0},{"$f":"SUM('2000:2014'!R164)","v":0},{"$f":"SUM('2000:2014'!S164)","v":0},{"$f":"SUM('2000:2014'!T164)","v":0},{"$f":"SUM('2000:2014'!U164)","v":0},{"$f":"SUM('2000:2014'!V164)","v":0},{"$f":"SUM('2000:2014'!W164)","v":0},{"$f":"SUM('2000:2014'!X164)","v":0},{"$f":"SUM('2000:2014'!Y164)","v":0},{"$f":"SUM('2000:2014'!Z164)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E165)","v":0},{"$f":"SUM('2000:2014'!F165)","v":0},{"$f":"SUM('2000:2014'!G165)","v":0},{"$f":"SUM('2000:2014'!H165)","v":0},{"$f":"SUM('2000:2014'!I165)","v":0},{"$f":"SUM('2000:2014'!J165)","v":0},{"$f":"SUM('2000:2014'!K165)","v":0},{"$f":"SUM('2000:2014'!L165)","v":0},{"$f":"SUM('2000:2014'!M165)","v":0},{"$f":"SUM('2000:2014'!N165)","v":0},{"$f":"SUM('2000:2014'!O165)","v":0},{"$f":"SUM('2000:2014'!P165)","v":0},{"$f":"SUM('2000:2014'!Q165)","v":0},{"$f":"SUM('2000:2014'!R165)","v":0},{"$f":"SUM('2000:2014'!S165)","v":0},{"$f":"SUM('2000:2014'!T165)","v":0},{"$f":"SUM('2000:2014'!U165)","v":0},{"$f":"SUM('2000:2014'!V165)","v":0},{"$f":"SUM('2000:2014'!W165)","v":0},{"$f":"SUM('2000:2014'!X165)","v":0},{"$f":"SUM('2000:2014'!Y165)","v":0},{"$f":"SUM('2000:2014'!Z165)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E166)","v":0},{"$f":"SUM('2000:2014'!F166)","v":0},{"$f":"SUM('2000:2014'!G166)","v":0},{"$f":"SUM('2000:2014'!H166)","v":0},{"$f":"SUM('2000:2014'!I166)","v":0},{"$f":"SUM('2000:2014'!J166)","v":0},{"$f":"SUM('2000:2014'!K166)","v":0},{"$f":"SUM('2000:2014'!L166)","v":0},{"$f":"SUM('2000:2014'!M166)","v":0},{"$f":"SUM('2000:2014'!N166)","v":0},{"$f":"SUM('2000:2014'!O166)","v":0},{"$f":"SUM('2000:2014'!P166)","v":0},{"$f":"SUM('2000:2014'!Q166)","v":0},{"$f":"SUM('2000:2014'!R166)","v":0},{"$f":"SUM('2000:2014'!S166)","v":0},{"$f":"SUM('2000:2014'!T166)","v":0},{"$f":"SUM('2000:2014'!U166)","v":0},{"$f":"SUM('2000:2014'!V166)","v":0},{"$f":"SUM('2000:2014'!W166)","v":0},{"$f":"SUM('2000:2014'!X166)","v":0},{"$f":"SUM('2000:2014'!Y166)","v":0},{"$f":"SUM('2000:2014'!Z166)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E171)","v":1.3331721992774626},{"$f":"SUM('2000:2014'!F171)","v":3.157663636046963},{"$f":"SUM('2000:2014'!G171)","v":2.9913061284105558},{"$f":"SUM('2000:2014'!H171)","v":2.7919385732320148},{"$f":"SUM('2000:2014'!I171)","v":2.5652708896021417},{"$f":"SUM('2000:2014'!J171)","v":2.997823641453925},{"$f":"SUM('2000:2014'!K171)","v":4.3483929497476463},{"$f":"SUM('2000:2014'!L171)","v":5.74451233500697},{"$f":"SUM('2000:2014'!M171)","v":8.6638091953691401},{"$f":"SUM('2000:2014'!N171)","v":18.135968815540373},{"$f":"SUM('2000:2014'!O171)","v":26.407986729020561},{"$f":"SUM('2000:2014'!P171)","v":29.130433871514345},{"$f":"SUM('2000:2014'!Q171)","v":32.197192285148262},{"$f":"SUM('2000:2014'!R171)","v":46.703602319468473},{"$f":"SUM('2000:2014'!S171)","v":47.818627715463712},{"$f":"SUM('2000:2014'!T171)","v":47.504889518062797},{"$f":"SUM('2000:2014'!U171)","v":47.191151320661895},{"$f":"SUM('2000:2014'!V171)","v":46.877413123260965},{"$f":"SUM('2000:2014'!W171)","v":46.249936728459154},{"$f":"SUM('2000:2014'!X171)","v":45.622460333657337},{"$f":"SUM('2000:2014'!Y171)","v":44.994983938855519},{"$f":"SUM('2000:2014'!Z171)","v":44.367507544053701}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E172)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F172)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!G172)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!H172)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!I172)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!J172)","v":0.96011963204808659},{"$f":"SUM('2000:2014'!K172)","v":1.3083257653152534},{"$f":"SUM('2000:2014'!L172)","v":1.6701689272270648},{"$f":"SUM('2000:2014'!M172)","v":2.4150559673178305},{"$f":"SUM('2000:2014'!N172)","v":4.7480528505847897},{"$f":"SUM('2000:2014'!O172)","v":5.256372215798347},{"$f":"SUM('2000:2014'!P172)","v":5.8520836160222727},{"$f":"SUM('2000:2014'!Q172)","v":5.3675299354328736},{"$f":"SUM('2000:2014'!R172)","v":11.248612926828269},{"$f":"SUM('2000:2014'!S172)","v":15.628826358883542},{"$f":"SUM('2000:2014'!T172)","v":15.952850079331665},{"$f":"SUM('2000:2014'!U172)","v":15.812124474316919},{"$f":"SUM('2000:2014'!V172)","v":15.671398869302175},{"$f":"SUM('2000:2014'!W172)","v":15.389947659272686},{"$f":"SUM('2000:2014'!X172)","v":15.1084964492432},{"$f":"SUM('2000:2014'!Y172)","v":14.827045239213714},{"$f":"SUM('2000:2014'!Z172)","v":14.545594029184226}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E173)","v":7.0720736235665278},{"$f":"SUM('2000:2014'!F173)","v":11.808386988610277},{"$f":"SUM('2000:2014'!G173)","v":17.189367565724528},{"$f":"SUM('2000:2014'!H173)","v":25.846617569781031},{"$f":"SUM('2000:2014'!I173)","v":37.208239644569915},{"$f":"SUM('2000:2014'!J173)","v":36.554522433073018},{"$f":"SUM('2000:2014'!K173)","v":35.780025803143253},{"$f":"SUM('2000:2014'!L173)","v":34.892768684444164},{"$f":"SUM('2000:2014'!M173)","v":33.910445400552732},{"$f":"SUM('2000:2014'!N173)","v":0},{"$f":"SUM('2000:2014'!O173)","v":0},{"$f":"SUM('2000:2014'!P173)","v":0},{"$f":"SUM('2000:2014'!Q173)","v":0},{"$f":"SUM('2000:2014'!R173)","v":0},{"$f":"SUM('2000:2014'!S173)","v":0},{"$f":"SUM('2000:2014'!T173)","v":0},{"$f":"SUM('2000:2014'!U173)","v":0},{"$f":"SUM('2000:2014'!V173)","v":0},{"$f":"SUM('2000:2014'!W173)","v":0},{"$f":"SUM('2000:2014'!X173)","v":0},{"$f":"SUM('2000:2014'!Y173)","v":0},{"$f":"SUM('2000:2014'!Z173)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E174)","v":2.8070034974937697},{"$f":"SUM('2000:2014'!F174)","v":4.4646606100069395},{"$f":"SUM('2000:2014'!G174)","v":4.5714128607964888},{"$f":"SUM('2000:2014'!H174)","v":4.5679672546213173},{"$f":"SUM('2000:2014'!I174)","v":4.6105911091601737},{"$f":"SUM('2000:2014'!J174)","v":13.411592202425462},{"$f":"SUM('2000:2014'!K174)","v":23.346256979147675},{"$f":"SUM('2000:2014'!L174)","v":38.002604898494319},{"$f":"SUM('2000:2014'!M174)","v":50.873306639167232},{"$f":"SUM('2000:2014'!N174)","v":94.276372334340337},{"$f":"SUM('2000:2014'!O174)","v":98.60841038977992},{"$f":"SUM('2000:2014'!P174)","v":107.21011660067232},{"$f":"SUM('2000:2014'!Q174)","v":116.51861971200428},{"$f":"SUM('2000:2014'!R174)","v":137.09294060263505},{"$f":"SUM('2000:2014'!S174)","v":154.35056445447506},{"$f":"SUM('2000:2014'!T174)","v":152.93126941001509},{"$f":"SUM('2000:2014'!U174)","v":151.51197436555512},{"$f":"SUM('2000:2014'!V174)","v":150.09267932109515},{"$f":"SUM('2000:2014'!W174)","v":147.25408923217523},{"$f":"SUM('2000:2014'!X174)","v":144.41549914325535},{"$f":"SUM('2000:2014'!Y174)","v":141.57690905433543},{"$f":"SUM('2000:2014'!Z174)","v":138.73831896541552}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E175)","v":-3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F175)","v":-0.12330308364707598},{"$f":"SUM('2000:2014'!G175)","v":-0.27577274453690565},{"$f":"SUM('2000:2014'!H175)","v":-0.49054367832428203},{"$f":"SUM('2000:2014'!I175)","v":0},{"$f":"SUM('2000:2014'!J175)","v":0},{"$f":"SUM('2000:2014'!K175)","v":0},{"$f":"SUM('2000:2014'!L175)","v":0},{"$f":"SUM('2000:2014'!M175)","v":0},{"$f":"SUM('2000:2014'!N175)","v":0},{"$f":"SUM('2000:2014'!O175)","v":0},{"$f":"SUM('2000:2014'!P175)","v":0},{"$f":"SUM('2000:2014'!Q175)","v":0},{"$f":"SUM('2000:2014'!R175)","v":0},{"$f":"SUM('2000:2014'!S175)","v":0},{"$f":"SUM('2000:2014'!T175)","v":0},{"$f":"SUM('2000:2014'!U175)","v":0},{"$f":"SUM('2000:2014'!V175)","v":0},{"$f":"SUM('2000:2014'!W175)","v":0},{"$f":"SUM('2000:2014'!X175)","v":0},{"$f":"SUM('2000:2014'!Y175)","v":0},{"$f":"SUM('2000:2014'!Z175)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E176)","v":0.1947095267138792},{"$f":"SUM('2000:2014'!F176)","v":0.36074209237481725},{"$f":"SUM('2000:2014'!G176)","v":0.31671433212448552},{"$f":"SUM('2000:2014'!H176)","v":0.24362546827397158},{"$f":"SUM('2000:2014'!I176)","v":0.17403912128495921},{"$f":"SUM('2000:2014'!J176)","v":0.28825784603863164},{"$f":"SUM('2000:2014'!K176)","v":1.1710415901609401},{"$f":"SUM('2000:2014'!L176)","v":1.8891391651063549},{"$f":"SUM('2000:2014'!M176)","v":2.0780890812487294},{"$f":"SUM('2000:2014'!N176)","v":2.9143237063829965},{"$f":"SUM('2000:2014'!O176)","v":3.1518945271695582},{"$f":"SUM('2000:2014'!P176)","v":3.3009469990972935},{"$f":"SUM('2000:2014'!Q176)","v":3.6598631358368152},{"$f":"SUM('2000:2014'!R176)","v":4.7935121747315002},{"$f":"SUM('2000:2014'!S176)","v":6.0925237491112352},{"$f":"SUM('2000:2014'!T176)","v":6.0087493009400248},{"$f":"SUM('2000:2014'!U176)","v":5.9249748527688162},{"$f":"SUM('2000:2014'!V176)","v":5.8412004045976058},{"$f":"SUM('2000:2014'!W176)","v":5.6736515082551842},{"$f":"SUM('2000:2014'!X176)","v":5.5061026119127643},{"$f":"SUM('2000:2014'!Y176)","v":5.3385537155703435},{"$f":"SUM('2000:2014'!Z176)","v":5.1710048192279228}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E177)","v":2.0285469957846469E-2},{"$f":"SUM('2000:2014'!F177)","v":1.4368951050138207E-2},{"$f":"SUM('2000:2014'!G177)","v":-8.684399497071664E-3},{"$f":"SUM('2000:2014'!H177)","v":-3.1737753656765989E-2},{"$f":"SUM('2000:2014'!I177)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!J177)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!K177)","v":-2.480648962746362E-4},{"$f":"SUM('2000:2014'!L177)","v":-7.3962628238628163E-4},{"$f":"SUM('2000:2014'!M177)","v":1.267557246598775E-2},{"$f":"SUM('2000:2014'!N177)","v":1.8787884480893313},{"$f":"SUM('2000:2014'!O177)","v":3.7257773125006475},{"$f":"SUM('2000:2014'!P177)","v":3.8145431599278274},{"$f":"SUM('2000:2014'!Q177)","v":3.9451505259831037},{"$f":"SUM('2000:2014'!R177)","v":3.8338597047301075},{"$f":"SUM('2000:2014'!S177)","v":3.7185441150987004},{"$f":"SUM('2000:2014'!T177)","v":3.6668093017170702},{"$f":"SUM('2000:2014'!U177)","v":3.61507448833544},{"$f":"SUM('2000:2014'!V177)","v":3.5633396749538102},{"$f":"SUM('2000:2014'!W177)","v":3.4598700481905502},{"$f":"SUM('2000:2014'!X177)","v":3.3564004214272902},{"$f":"SUM('2000:2014'!Y177)","v":3.2529307946640302},{"$f":"SUM('2000:2014'!Z177)","v":3.1494611679007698}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E178)","v":-1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F178)","v":7.4999417912532812E-2},{"$f":"SUM('2000:2014'!G178)","v":6.5239933871917011E-2},{"$f":"SUM('2000:2014'!H178)","v":5.1608989734886895E-2},{"$f":"SUM('2000:2014'!I178)","v":3.4125470672644521E-2},{"$f":"SUM('2000:2014'!J178)","v":3.2054770630292669E-2},{"$f":"SUM('2000:2014'!K178)","v":2.9564312667611531E-2},{"$f":"SUM('2000:2014'!L178)","v":7.3659377204788504E-2},{"$f":"SUM('2000:2014'!M178)","v":0.20178925278456331},{"$f":"SUM('2000:2014'!N178)","v":0.40329595632999138},{"$f":"SUM('2000:2014'!O178)","v":0.51544008829797183},{"$f":"SUM('2000:2014'!P178)","v":1.680251732529384},{"$f":"SUM('2000:2014'!Q178)","v":2.3892248909234586},{"$f":"SUM('2000:2014'!R178)","v":6.5737875680434641},{"$f":"SUM('2000:2014'!S178)","v":17.50321138164071},{"$f":"SUM('2000:2014'!T178)","v":17.280755705810144},{"$f":"SUM('2000:2014'!U178)","v":17.058300029979581},{"$f":"SUM('2000:2014'!V178)","v":16.835844354149017},{"$f":"SUM('2000:2014'!W178)","v":16.390933002487891},{"$f":"SUM('2000:2014'!X178)","v":15.946021650826765},{"$f":"SUM('2000:2014'!Y178)","v":15.501110299165637},{"$f":"SUM('2000:2014'!Z178)","v":15.056198947504509}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E179)","v":16.943608868718048},{"$f":"SUM('2000:2014'!F179)","v":29.725781027772555},{"$f":"SUM('2000:2014'!G179)","v":53.105330342359338},{"$f":"SUM('2000:2014'!H179)","v":74.684761192689876},{"$f":"SUM('2000:2014'!I179)","v":93.297487104032996},{"$f":"SUM('2000:2014'!J179)","v":110.14027386535528},{"$f":"SUM('2000:2014'!K179)","v":129.67049568458827},{"$f":"SUM('2000:2014'!L179)","v":145.40207394181652},{"$f":"SUM('2000:2014'!M179)","v":158.42407601568388},{"$f":"SUM('2000:2014'!N179)","v":172.06695832960034},{"$f":"SUM('2000:2014'!O179)","v":177.48101926125617},{"$f":"SUM('2000:2014'!P179)","v":189.65621599756105},{"$f":"SUM('2000:2014'!Q179)","v":198.61014970944885},{"$f":"SUM('2000:2014'!R179)","v":208.79504713303194},{"$f":"SUM('2000:2014'!S179)","v":226.68821841427803},{"$f":"SUM('2000:2014'!T179)","v":220.56090891291268},{"$f":"SUM('2000:2014'!U179)","v":214.43359941154731},{"$f":"SUM('2000:2014'!V179)","v":208.30628991018193},{"$f":"SUM('2000:2014'!W179)","v":196.05167090745118},{"$f":"SUM('2000:2014'!X179)","v":183.7970519047204},{"$f":"SUM('2000:2014'!Y179)","v":171.54243290198968},{"$f":"SUM('2000:2014'!Z179)","v":159.28781389925894}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E180)","v":0.69620407300354681},{"$f":"SUM('2000:2014'!F180)","v":-0.59099743179822828},{"$f":"SUM('2000:2014'!G180)","v":-2.5170982777514856},{"$f":"SUM('2000:2014'!H180)","v":-4.5402156085554441},{"$f":"SUM('2000:2014'!I180)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!J180)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!K180)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!L180)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!M180)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!N180)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!O180)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!P180)","v":0.23761121167068194},{"$f":"SUM('2000:2014'!Q180)","v":0.57817942828104452},{"$f":"SUM('2000:2014'!R180)","v":1.3674613031849987},{"$f":"SUM('2000:2014'!S180)","v":3.8557133129618264},{"$f":"SUM('2000:2014'!T180)","v":3.6525698051263946},{"$f":"SUM('2000:2014'!U180)","v":3.4494262972909624},{"$f":"SUM('2000:2014'!V180)","v":3.2462827894555302},{"$f":"SUM('2000:2014'!W180)","v":2.8399957737846657},{"$f":"SUM('2000:2014'!X180)","v":2.4337087581138013},{"$f":"SUM('2000:2014'!Y180)","v":2.0274217424429368},{"$f":"SUM('2000:2014'!Z180)","v":1.6211347267720724}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E181)","v":0},{"$f":"SUM('2000:2014'!F181)","v":0},{"$f":"SUM('2000:2014'!G181)","v":0},{"$f":"SUM('2000:2014'!H181)","v":0},{"$f":"SUM('2000:2014'!I181)","v":0},{"$f":"SUM('2000:2014'!J181)","v":0},{"$f":"SUM('2000:2014'!K181)","v":0},{"$f":"SUM('2000:2014'!L181)","v":0},{"$f":"SUM('2000:2014'!M181)","v":0},{"$f":"SUM('2000:2014'!N181)","v":0},{"$f":"SUM('2000:2014'!O181)","v":0},{"$f":"SUM('2000:2014'!P181)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q181)","v":1.3730822935563896},{"$f":"SUM('2000:2014'!R181)","v":4.7176755554844014},{"$f":"SUM('2000:2014'!S181)","v":11.650785217684401},{"$f":"SUM('2000:2014'!T181)","v":10.263606701493959},{"$f":"SUM('2000:2014'!U181)","v":8.8764281853035207},{"$f":"SUM('2000:2014'!V181)","v":7.4892496691130788},{"$f":"SUM('2000:2014'!W181)","v":4.8557316666423205},{"$f":"SUM('2000:2014'!X181)","v":2.4980070564010015},{"$f":"SUM('2000:2014'!Y181)","v":0.6933109662200001},{"$f":"SUM('2000:2014'!Z181)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E182)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F182)","v":5.5112795380885053},{"$f":"SUM('2000:2014'!G182)","v":6.0029917861330198},{"$f":"SUM('2000:2014'!H182)","v":6.4564928818269642},{"$f":"SUM('2000:2014'!I182)","v":7.7410901863409176},{"$f":"SUM('2000:2014'!J182)","v":6.6619708442598844},{"$f":"SUM('2000:2014'!K182)","v":4.256821017981288},{"$f":"SUM('2000:2014'!L182)","v":1.1077271360624537},{"$f":"SUM('2000:2014'!M182)","v":0.26332163469294434},{"$f":"SUM('2000:2014'!N182)","v":4.1467645269648088},{"$f":"SUM('2000:2014'!O182)","v":5.5931410915646893},{"$f":"SUM('2000:2014'!P182)","v":8.3384624107205774},{"$f":"SUM('2000:2014'!Q182)","v":8.9897932713956799},{"$f":"SUM('2000:2014'!R182)","v":10.832285521567055},{"$f":"SUM('2000:2014'!S182)","v":11.150265962966358},{"$f":"SUM('2000:2014'!T182)","v":10.192894825165775},{"$f":"SUM('2000:2014'!U182)","v":8.6038339177285188},{"$f":"SUM('2000:2014'!V182)","v":7.0147730102912611},{"$f":"SUM('2000:2014'!W182)","v":4.1546952045961332},{"$f":"SUM('2000:2014'!X182)","v":1.9036949617107219},{"$f":"SUM('2000:2014'!Y182)","v":0.46185580854159125},{"$f":"SUM('2000:2014'!Z182)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E183)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F183)","v":5.9938148465972837E-3},{"$f":"SUM('2000:2014'!G183)","v":2.3442399870520028},{"$f":"SUM('2000:2014'!H183)","v":6.4286894646529209},{"$f":"SUM('2000:2014'!I183)","v":15.545597443908733},{"$f":"SUM('2000:2014'!J183)","v":12.436477955126986},{"$f":"SUM('2000:2014'!K183)","v":9.32735846634524},{"$f":"SUM('2000:2014'!L183)","v":6.2182389775634928},{"$f":"SUM('2000:2014'!M183)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N183)","v":1.455721130203867E-15},{"$f":"SUM('2000:2014'!O183)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!P183)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!Q183)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!R183)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!S183)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!T183)","v":0},{"$f":"SUM('2000:2014'!U183)","v":0},{"$f":"SUM('2000:2014'!V183)","v":0},{"$f":"SUM('2000:2014'!W183)","v":0},{"$f":"SUM('2000:2014'!X183)","v":0},{"$f":"SUM('2000:2014'!Y183)","v":0},{"$f":"SUM('2000:2014'!Z183)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E184)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!G184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!H184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!I184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!J184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!K184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!L184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!M184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!N184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!O184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!P184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Q184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!R184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!S184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!T184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!U184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!V184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!W184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!X184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Y184)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Z184)","v":0.6068992337843464}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":34.375607058086899},55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,488.62220279435996,{"$f":"SUM(U171:U185)","v":477.08378657727246},465.54537036018485,442.92742096509932,421.19434252505295,400.82345369478321,382.54393333310202]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"G190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,null,{"$f":"F191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"V191","v":0.96363863087764845},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E193)","v":0},{"$f":"E337","v":1.3331721992774626},{"$f":"F337","v":3.157663636046963},2.9913061284105558,2.7919385732320148,2.5652708896021417,2.997823641453925,4.3483929497476463,5.74451233500697,8.6638091953691401,18.135968815540373,26.407986729020561,29.130433871514345,32.197192285148262,46.703602319468473,47.818627715463712,47.504889518062797,47.191151320661895,{"$f":"V337","v":46.877413123260965},46.249936728459154,45.622460333657337,44.994983938855519]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E194)","v":0},{"$f":"E338","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,15.952850079331665,15.812124474316919,15.671398869302175,15.389947659272686,15.1084964492432,14.827045239213714]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E195)","v":0},7.0720736235665278,11.808386988610277,17.189367565724528,25.846617569781031,37.208239644569915,36.554522433073018,35.780025803143253,34.892768684444164,33.910445400552732,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E196)","v":0},2.8070034974937697,4.4646606100069395,4.5714128607964888,4.5679672546213173,4.6105911091601737,13.411592202425462,23.346256979147675,38.002604898494319,50.873306639167232,60.336718747254963,64.668756802694531,73.270463013586934,82.578966124918892,103.15328701554968,120.41091086738967,118.99161582292972,117.57232077846976,116.1530257340098,113.31443564508987,110.47584555616996,107.63725546725004]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E197)","v":0},-3.1881261573537344E-2,-0.12330308364707598,-0.27577274453690565,-0.49054367832428203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E198)","v":0},0.1947095267138792,0.36074209237481725,0.31671433212448552,0.24362546827397158,0.17403912128495921,0.28825784603863164,1.1710415901609401,1.8891391651063549,2.0780890812487294,2.9143237063829965,3.1518945271695582,3.3009469990972935,3.6598631358368152,4.7935121747315002,6.0925237491112352,6.0087493009400248,5.9249748527688162,5.8412004045976058,5.6736515082551842,5.5061026119127643,5.3385537155703435]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E199)","v":0},2.0285469957846469E-2,1.4368951050138207E-2,-8.684399497071664E-3,-3.1737753656765989E-2,-3.4694469519536142E-18,-3.4694469519536142E-18,-2.480648962746362E-4,-7.3962628238628163E-4,1.267557246598775E-2,1.8787884480893313,3.7257773125006475,3.8145431599278274,3.9451505259831037,3.8338597047301075,3.7185441150987004,3.6668093017170702,3.61507448833544,3.5633396749538102,3.4598700481905502,3.3564004214272902,3.2529307946640302]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E200)","v":0},-1.9595375829106814E-3,7.4999417912532812E-2,6.5239933871917011E-2,5.1608989734886895E-2,3.4125470672644521E-2,3.2054770630292669E-2,2.9564312667611531E-2,7.3659377204788504E-2,0.20178925278456331,0.40329595632999138,0.51544008829797183,1.680251732529384,2.3892248909234586,6.5737875680434641,17.50321138164071,17.280755705810144,17.058300029979581,16.835844354149017,16.390933002487891,15.946021650826765,15.501110299165637]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E201)","v":0},16.943608868718048,29.725781027772555,53.105330342359338,74.684761192689876,93.297487104032996,110.14027386535528,129.67049568458827,145.40207394181652,158.42407601568388,172.06695832960034,177.48101926125617,189.65621599756105,198.61014970944885,208.79504713303194,226.68821841427803,220.56090891291268,214.43359941154731,208.30628991018193,196.05167090745118,183.7970519047204,171.54243290198968]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E202)","v":0},0.69620407300354681,-0.59099743179822828,-2.5170982777514856,-4.5402156085554441,1.6653345369377348E-16,1.6653345369377348E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-1.9478807495116212E-16,-1.9478807495116212E-16,0.23761121167068194,0.57817942828104452,1.3674613031849987,3.8557133129618264,3.6525698051263946,3.4494262972909624,3.2462827894555302,2.8399957737846657,2.4337087581138013,2.0274217424429368]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.263606701493959,8.8764281853035207,7.4892496691130788,4.8557316666423205,2.4980070564010015,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E204)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.5931410915646893,8.3384624107205774,8.9897932713956799,10.832285521567055,11.150265962966358,10.192894825165775,8.6038339177285188,7.0147730102912611,4.1546952045961332,1.9036949617107219,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E205)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E206)","v":0},0.34841874573904541,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,{"$f":"SUM(K193:K207)","v":184.08999242419588},209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,{"$f":"SUM(U193:U207)","v":488.62220279436002},{"$f":"SUM(V193:V207)","v":477.08378657727246},{"$f":"SUM(W193:W207)","v":465.5453703601849},{"$f":"SUM(X193:X207)","v":442.92742096509937},421.19434252505295,400.82345369478321]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E211)","v":1.4203365913257784},{"$f":"SUM('2000:2014'!F211)","v":1.9524559295885937},{"$f":"SUM('2000:2014'!G211)","v":0},{"$f":"SUM('2000:2014'!H211)","v":0},{"$f":"SUM('2000:2014'!I211)","v":0},{"$f":"SUM('2000:2014'!J211)","v":0.46768600727797494},{"$f":"SUM('2000:2014'!K211)","v":1.392824533068667},{"$f":"SUM('2000:2014'!L211)","v":1.4473726476472462},{"$f":"SUM('2000:2014'!M211)","v":2.979548160363064},{"$f":"SUM('2000:2014'!N211)","v":9.3319875330678403},{"$f":"SUM('2000:2014'!O211)","v":8.3689627516093914},{"$f":"SUM('2000:2014'!P211)","v":3.0107915989346297},{"$f":"SUM('2000:2014'!Q211)","v":3.3902896208839102},{"$f":"SUM('2000:2014'!R211)","v":14.870042436195201},{"$f":"SUM('2000:2014'!S211)","v":1.668588663065848},{"$f":"SUM('2000:2014'!T211)","v":0},{"$f":"SUM('2000:2014'!U211)","v":0},{"$f":"SUM('2000:2014'!V211)","v":0},{"$f":"SUM('2000:2014'!W211)","v":0},{"$f":"SUM('2000:2014'!X211)","v":0},{"$f":"SUM('2000:2014'!Y211)","v":0},{"$f":"SUM('2000:2014'!Z211)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E212)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F212)","v":0.48811398239714832},{"$f":"SUM('2000:2014'!G212)","v":0},{"$f":"SUM('2000:2014'!H212)","v":0},{"$f":"SUM('2000:2014'!I212)","v":0},{"$f":"SUM('2000:2014'!J212)","v":0.11692150181949369},{"$f":"SUM('2000:2014'!K212)","v":0.34820613326716665},{"$f":"SUM('2000:2014'!L212)","v":0.36184316191181143},{"$f":"SUM('2000:2014'!M212)","v":0.74488704009076578},{"$f":"SUM('2000:2014'!N212)","v":2.3329968832669596},{"$f":"SUM('2000:2014'!O212)","v":0.50831936521355703},{"$f":"SUM('2000:2014'!P212)","v":0.6033608059832386},{"$f":"SUM('2000:2014'!Q212)","v":-0.46750240353676997},{"$f":"SUM('2000:2014'!R212)","v":5.8907612877813591},{"$f":"SUM('2000:2014'!S212)","v":4.4874756764380539},{"$f":"SUM('2000:2014'!T212)","v":0},{"$f":"SUM('2000:2014'!U212)","v":0},{"$f":"SUM('2000:2014'!V212)","v":0},{"$f":"SUM('2000:2014'!W212)","v":0},{"$f":"SUM('2000:2014'!X212)","v":0},{"$f":"SUM('2000:2014'!Y212)","v":0},{"$f":"SUM('2000:2014'!Z212)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E213)","v":7.3206060344502299},{"$f":"SUM('2000:2014'!F213)","v":5.0847518465088273},{"$f":"SUM('2000:2014'!G213)","v":5.8102650941202851},{"$f":"SUM('2000:2014'!H213)","v":9.1350119418482336},{"$f":"SUM('2000:2014'!I213)","v":11.872397772886714},{"$f":"SUM('2000:2014'!J213)","v":0},{"$f":"SUM('2000:2014'!K213)","v":0},{"$f":"SUM('2000:2014'!L213)","v":0},{"$f":"SUM('2000:2014'!M213)","v":0},{"$f":"SUM('2000:2014'!N213)","v":0},{"$f":"SUM('2000:2014'!O213)","v":0},{"$f":"SUM('2000:2014'!P213)","v":0},{"$f":"SUM('2000:2014'!Q213)","v":0},{"$f":"SUM('2000:2014'!R213)","v":0},{"$f":"SUM('2000:2014'!S213)","v":0},{"$f":"SUM('2000:2014'!T213)","v":0},{"$f":"SUM('2000:2014'!U213)","v":0},{"$f":"SUM('2000:2014'!V213)","v":0},{"$f":"SUM('2000:2014'!W213)","v":0},{"$f":"SUM('2000:2014'!X213)","v":0},{"$f":"SUM('2000:2014'!Y213)","v":0},{"$f":"SUM('2000:2014'!Z213)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E214)","v":2.8085580634790879},{"$f":"SUM('2000:2014'!F214)","v":1.6608442408656627},{"$f":"SUM('2000:2014'!G214)","v":0.11004325097880058},{"$f":"SUM('2000:2014'!H214)","v":0},{"$f":"SUM('2000:2014'!I214)","v":4.6198195021777418E-2},{"$f":"SUM('2000:2014'!J214)","v":8.8780951557710424},{"$f":"SUM('2000:2014'!K214)","v":10.049881905774667},{"$f":"SUM('2000:2014'!L214)","v":14.811649816878839},{"$f":"SUM('2000:2014'!M214)","v":13.06512964080108},{"$f":"SUM('2000:2014'!N214)","v":9.7022460811761881},{"$f":"SUM('2000:2014'!O214)","v":5.174139794789248},{"$f":"SUM('2000:2014'!P214)","v":10.387662418897028},{"$f":"SUM('2000:2014'!Q214)","v":11.310931891719862},{"$f":"SUM('2000:2014'!R214)","v":22.803910071981605},{"$f":"SUM('2000:2014'!S214)","v":19.713325307964304},{"$f":"SUM('2000:2014'!T214)","v":0},{"$f":"SUM('2000:2014'!U214)","v":0},{"$f":"SUM('2000:2014'!V214)","v":0},{"$f":"SUM('2000:2014'!W214)","v":0},{"$f":"SUM('2000:2014'!X214)","v":0},{"$f":"SUM('2000:2014'!Y214)","v":0},{"$f":"SUM('2000:2014'!Z214)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E215)","v":0},{"$f":"SUM('2000:2014'!F215)","v":0},{"$f":"SUM('2000:2014'!G215)","v":0},{"$f":"SUM('2000:2014'!H215)","v":0},{"$f":"SUM('2000:2014'!I215)","v":0},{"$f":"SUM('2000:2014'!J215)","v":0},{"$f":"SUM('2000:2014'!K215)","v":0},{"$f":"SUM('2000:2014'!L215)","v":0},{"$f":"SUM('2000:2014'!M215)","v":0},{"$f":"SUM('2000:2014'!N215)","v":0},{"$f":"SUM('2000:2014'!O215)","v":0},{"$f":"SUM('2000:2014'!P215)","v":0},{"$f":"SUM('2000:2014'!Q215)","v":0},{"$f":"SUM('2000:2014'!R215)","v":0},{"$f":"SUM('2000:2014'!S215)","v":0},{"$f":"SUM('2000:2014'!T215)","v":0},{"$f":"SUM('2000:2014'!U215)","v":0},{"$f":"SUM('2000:2014'!V215)","v":0},{"$f":"SUM('2000:2014'!W215)","v":0},{"$f":"SUM('2000:2014'!X215)","v":0},{"$f":"SUM('2000:2014'!Y215)","v":0},{"$f":"SUM('2000:2014'!Z215)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E216)","v":0.23783366556969623},{"$f":"SUM('2000:2014'!F216)","v":0.21849455619298921},{"$f":"SUM('2000:2014'!G216)","v":1.950133561649631E-2},{"$f":"SUM('2000:2014'!H216)","v":0},{"$f":"SUM('2000:2014'!I216)","v":8.1870219025934696E-3},{"$f":"SUM('2000:2014'!J216)","v":0.1263191392357168},{"$f":"SUM('2000:2014'!K216)","v":0.89733707052506562},{"$f":"SUM('2000:2014'!L216)","v":0.73505864001471732},{"$f":"SUM('2000:2014'!M216)","v":0.20816823533754547},{"$f":"SUM('2000:2014'!N216)","v":0.8173768162672288},{"$f":"SUM('2000:2014'!O216)","v":0.27608806808152514},{"$f":"SUM('2000:2014'!P216)","v":0.24488063757207121},{"$f":"SUM('2000:2014'!Q216)","v":0.46208634471685461},{"$f":"SUM('2000:2014'!R216)","v":1.2432666219112805},{"$f":"SUM('2000:2014'!S216)","v":1.4305125331949775},{"$f":"SUM('2000:2014'!T216)","v":0},{"$f":"SUM('2000:2014'!U216)","v":0},{"$f":"SUM('2000:2014'!V216)","v":0},{"$f":"SUM('2000:2014'!W216)","v":0},{"$f":"SUM('2000:2014'!X216)","v":0},{"$f":"SUM('2000:2014'!Y216)","v":0},{"$f":"SUM('2000:2014'!Z216)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E217)","v":3.1812146350086765E-2},{"$f":"SUM('2000:2014'!F217)","v":1.7136827936705037E-2},{"$f":"SUM('2000:2014'!G217)","v":0},{"$f":"SUM('2000:2014'!H217)","v":0},{"$f":"SUM('2000:2014'!I217)","v":0},{"$f":"SUM('2000:2014'!J217)","v":0},{"$f":"SUM('2000:2014'!K217)","v":0},{"$f":"SUM('2000:2014'!L217)","v":0},{"$f":"SUM('2000:2014'!M217)","v":1.413503800531787E-2},{"$f":"SUM('2000:2014'!N217)","v":1.8649347006169446},{"$f":"SUM('2000:2014'!O217)","v":1.8704781603161096},{"$f":"SUM('2000:2014'!P217)","v":0.19216639465670279},{"$f":"SUM('2000:2014'!Q217)","v":0.24593345568668365},{"$f":"SUM('2000:2014'!R217)","v":4.0352683784123777E-3},{"$f":"SUM('2000:2014'!S217)","v":1.0499999999999999E-5},{"$f":"SUM('2000:2014'!T217)","v":0},{"$f":"SUM('2000:2014'!U217)","v":0},{"$f":"SUM('2000:2014'!V217)","v":0},{"$f":"SUM('2000:2014'!W217)","v":0},{"$f":"SUM('2000:2014'!X217)","v":0},{"$f":"SUM('2000:2014'!Y217)","v":0},{"$f":"SUM('2000:2014'!Z217)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E218)","v":0},{"$f":"SUM('2000:2014'!F218)","v":8.2828001694074352E-2},{"$f":"SUM('2000:2014'!G218)","v":0},{"$f":"SUM('2000:2014'!H218)","v":0},{"$f":"SUM('2000:2014'!I218)","v":0},{"$f":"SUM('2000:2014'!J218)","v":0},{"$f":"SUM('2000:2014'!K218)","v":0},{"$f":"SUM('2000:2014'!L218)","v":4.6997550085044186E-2},{"$f":"SUM('2000:2014'!M218)","v":0.13141863683918659},{"$f":"SUM('2000:2014'!N218)","v":0.16929183380853929},{"$f":"SUM('2000:2014'!O218)","v":0.11743532536514052},{"$f":"SUM('2000:2014'!P218)","v":1.1881540924568865},{"$f":"SUM('2000:2014'!Q218)","v":0.79017398556772578},{"$f":"SUM('2000:2014'!R218)","v":4.4539601315227646},{"$f":"SUM('2000:2014'!S218)","v":11.198821268000003},{"$f":"SUM('2000:2014'!T218)","v":0},{"$f":"SUM('2000:2014'!U218)","v":0},{"$f":"SUM('2000:2014'!V218)","v":0},{"$f":"SUM('2000:2014'!W218)","v":0},{"$f":"SUM('2000:2014'!X218)","v":0},{"$f":"SUM('2000:2014'!Y218)","v":0},{"$f":"SUM('2000:2014'!Z218)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E219)","v":17.720514607200954},{"$f":"SUM('2000:2014'!F219)","v":14.042929614873412},{"$f":"SUM('2000:2014'!G219)","v":25.100345206599631},{"$f":"SUM('2000:2014'!H219)","v":23.745688936558711},{"$f":"SUM('2000:2014'!I219)","v":21.206289443018047},{"$f":"SUM('2000:2014'!J219)","v":20.915417473652305},{"$f":"SUM('2000:2014'!K219)","v":24.629170475925967},{"$f":"SUM('2000:2014'!L219)","v":21.818523191111922},{"$f":"SUM('2000:2014'!M219)","v":19.880390031728414},{"$f":"SUM('2000:2014'!N219)","v":21.406883666286575},{"$f":"SUM('2000:2014'!O219)","v":9.5753886411250253},{"$f":"SUM('2000:2014'!P219)","v":20.908084667017352},{"$f":"SUM('2000:2014'!Q219)","v":18.655555551663621},{"$f":"SUM('2000:2014'!R219)","v":20.98648406232838},{"$f":"SUM('2000:2014'!S219)","v":29.78935886108853},{"$f":"SUM('2000:2014'!T219)","v":0},{"$f":"SUM('2000:2014'!U219)","v":0},{"$f":"SUM('2000:2014'!V219)","v":0},{"$f":"SUM('2000:2014'!W219)","v":0},{"$f":"SUM('2000:2014'!X219)","v":0},{"$f":"SUM('2000:2014'!Y219)","v":0},{"$f":"SUM('2000:2014'!Z219)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E220)","v":1.5989390701198372},{"$f":"SUM('2000:2014'!F220)","v":0.34273655873410075},{"$f":"SUM('2000:2014'!G220)","v":6.9647627201772531E-3},{"$f":"SUM('2000:2014'!H220)","v":0.23484878169864978},{"$f":"SUM('2000:2014'!I220)","v":0.10151780490491258},{"$f":"SUM('2000:2014'!J220)","v":0},{"$f":"SUM('2000:2014'!K220)","v":0},{"$f":"SUM('2000:2014'!L220)","v":0},{"$f":"SUM('2000:2014'!M220)","v":0},{"$f":"SUM('2000:2014'!N220)","v":0},{"$f":"SUM('2000:2014'!O220)","v":0},{"$f":"SUM('2000:2014'!P220)","v":0.23761121167068214},{"$f":"SUM('2000:2014'!Q220)","v":0.41359043283353503},{"$f":"SUM('2000:2014'!R220)","v":0.86230409112712669},{"$f":"SUM('2000:2014'!S220)","v":2.5612742260000001},{"$f":"SUM('2000:2014'!T220)","v":0},{"$f":"SUM('2000:2014'!U220)","v":0},{"$f":"SUM('2000:2014'!V220)","v":0},{"$f":"SUM('2000:2014'!W220)","v":0},{"$f":"SUM('2000:2014'!X220)","v":0},{"$f":"SUM('2000:2014'!Y220)","v":0},{"$f":"SUM('2000:2014'!Z220)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E221)","v":0},{"$f":"SUM('2000:2014'!F221)","v":0},{"$f":"SUM('2000:2014'!G221)","v":0},{"$f":"SUM('2000:2014'!H221)","v":0},{"$f":"SUM('2000:2014'!I221)","v":0},{"$f":"SUM('2000:2014'!J221)","v":0},{"$f":"SUM('2000:2014'!K221)","v":0},{"$f":"SUM('2000:2014'!L221)","v":0},{"$f":"SUM('2000:2014'!M221)","v":0},{"$f":"SUM('2000:2014'!N221)","v":0},{"$f":"SUM('2000:2014'!O221)","v":0},{"$f":"SUM('2000:2014'!P221)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q221)","v":0.80972617391589818},{"$f":"SUM('2000:2014'!R221)","v":3.3445932619280114},{"$f":"SUM('2000:2014'!S221)","v":6.9331096622000006},{"$f":"SUM('2000:2014'!T221)","v":0},{"$f":"SUM('2000:2014'!U221)","v":0},{"$f":"SUM('2000:2014'!V221)","v":0},{"$f":"SUM('2000:2014'!W221)","v":0},{"$f":"SUM('2000:2014'!X221)","v":0},{"$f":"SUM('2000:2014'!Y221)","v":0},{"$f":"SUM('2000:2014'!Z221)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E222)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F222)","v":0.87255015577723138},{"$f":"SUM('2000:2014'!G222)","v":0.49171224804451397},{"$f":"SUM('2000:2014'!H222)","v":0.45350109569394442},{"$f":"SUM('2000:2014'!I222)","v":1.2845973045139536},{"$f":"SUM('2000:2014'!J222)","v":0.46909869518715114},{"$f":"SUM('2000:2014'!K222)","v":1.2965992556067455E-3},{"$f":"SUM('2000:2014'!L222)","v":0},{"$f":"SUM('2000:2014'!M222)","v":2.9280117786002529},{"$f":"SUM('2000:2014'!N222)","v":2.1186354453404541},{"$f":"SUM('2000:2014'!O222)","v":1.9117562443369698},{"$f":"SUM('2000:2014'!P222)","v":4.364908068256991},{"$f":"SUM('2000:2014'!Q222)","v":3.3018282869560194},{"$f":"SUM('2000:2014'!R222)","v":5.2708031590393061},{"$f":"SUM('2000:2014'!S222)","v":4.6185580854159127},{"$f":"SUM('2000:2014'!T222)","v":0},{"$f":"SUM('2000:2014'!U222)","v":0},{"$f":"SUM('2000:2014'!V222)","v":0},{"$f":"SUM('2000:2014'!W222)","v":0},{"$f":"SUM('2000:2014'!X222)","v":0},{"$f":"SUM('2000:2014'!Y222)","v":0},{"$f":"SUM('2000:2014'!Z222)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E223)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F223)","v":5.8354922160903247E-3},{"$f":"SUM('2000:2014'!G223)","v":2.3382461722054053},{"$f":"SUM('2000:2014'!H223)","v":4.0844494776009181},{"$f":"SUM('2000:2014'!I223)","v":9.1169079792558119},{"$f":"SUM('2000:2014'!J223)","v":0},{"$f":"SUM('2000:2014'!K223)","v":0},{"$f":"SUM('2000:2014'!L223)","v":0},{"$f":"SUM('2000:2014'!M223)","v":0},{"$f":"SUM('2000:2014'!N223)","v":0},{"$f":"SUM('2000:2014'!O223)","v":0},{"$f":"SUM('2000:2014'!P223)","v":0},{"$f":"SUM('2000:2014'!Q223)","v":0},{"$f":"SUM('2000:2014'!R223)","v":0},{"$f":"SUM('2000:2014'!S223)","v":0},{"$f":"SUM('2000:2014'!T223)","v":0},{"$f":"SUM('2000:2014'!U223)","v":0},{"$f":"SUM('2000:2014'!V223)","v":0},{"$f":"SUM('2000:2014'!W223)","v":0},{"$f":"SUM('2000:2014'!X223)","v":0},{"$f":"SUM('2000:2014'!Y223)","v":0},{"$f":"SUM('2000:2014'!Z223)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E224)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F224)","v":0.25848048804530094},{"$f":"SUM('2000:2014'!G224)","v":0},{"$f":"SUM('2000:2014'!H224)","v":0},{"$f":"SUM('2000:2014'!I224)","v":0},{"$f":"SUM('2000:2014'!J224)","v":0},{"$f":"SUM('2000:2014'!K224)","v":0},{"$f":"SUM('2000:2014'!L224)","v":0},{"$f":"SUM('2000:2014'!M224)","v":0},{"$f":"SUM('2000:2014'!N224)","v":0},{"$f":"SUM('2000:2014'!O224)","v":0},{"$f":"SUM('2000:2014'!P224)","v":0},{"$f":"SUM('2000:2014'!Q224)","v":0},{"$f":"SUM('2000:2014'!R224)","v":0},{"$f":"SUM('2000:2014'!S224)","v":0},{"$f":"SUM('2000:2014'!T224)","v":0},{"$f":"SUM('2000:2014'!U224)","v":0},{"$f":"SUM('2000:2014'!V224)","v":0},{"$f":"SUM('2000:2014'!W224)","v":0},{"$f":"SUM('2000:2014'!X224)","v":0},{"$f":"SUM('2000:2014'!Y224)","v":0},{"$f":"SUM('2000:2014'!Z224)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.480990777007939},{"$f":"SUM(F211:F225)","v":25.027157694830134},33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E229)","v":8.7164392048315761E-2},{"$f":"SUM('2000:2014'!F229)","v":0.12796449281909353},{"$f":"SUM('2000:2014'!G229)","v":0.16635750763640705},{"$f":"SUM('2000:2014'!H229)","v":0.19936755517854104},{"$f":"SUM('2000:2014'!I229)","v":0.22666768362987305},{"$f":"SUM('2000:2014'!J229)","v":3.5133255426191376E-2},{"$f":"SUM('2000:2014'!K229)","v":4.2255224774946365E-2},{"$f":"SUM('2000:2014'!L229)","v":5.1253262387921453E-2},{"$f":"SUM('2000:2014'!M229)","v":6.025130000089654E-2},{"$f":"SUM('2000:2014'!N229)","v":6.8327180884147118E-2},{"$f":"SUM('2000:2014'!O229)","v":9.6944838129203847E-2},{"$f":"SUM('2000:2014'!P229)","v":0.28834445644084611},{"$f":"SUM('2000:2014'!Q229)","v":0.3235312072499919},{"$f":"SUM('2000:2014'!R229)","v":0.36363240187499191},{"$f":"SUM('2000:2014'!S229)","v":0.54372344774999193},{"$f":"SUM('2000:2014'!T229)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!U229)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!V229)","v":0.31373819740091036},{"$f":"SUM('2000:2014'!W229)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!X229)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!Y229)","v":0.62747639480182071},{"$f":"SUM('2000:2014'!Z229)","v":0.62747639480182071}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E230)","v":0},{"$f":"SUM('2000:2014'!F230)","v":0},{"$f":"SUM('2000:2014'!G230)","v":0},{"$f":"SUM('2000:2014'!H230)","v":0},{"$f":"SUM('2000:2014'!I230)","v":0},{"$f":"SUM('2000:2014'!J230)","v":0},{"$f":"SUM('2000:2014'!K230)","v":0},{"$f":"SUM('2000:2014'!L230)","v":0},{"$f":"SUM('2000:2014'!M230)","v":0},{"$f":"SUM('2000:2014'!N230)","v":0},{"$f":"SUM('2000:2014'!O230)","v":0},{"$f":"SUM('2000:2014'!P230)","v":7.6494057593122864E-3},{"$f":"SUM('2000:2014'!Q230)","v":1.7051277052629266E-2},{"$f":"SUM('2000:2014'!R230)","v":9.6782963859625998E-3},{"$f":"SUM('2000:2014'!S230)","v":0.10480228955262927},{"$f":"SUM('2000:2014'!T230)","v":-0.32402372044812078},{"$f":"SUM('2000:2014'!U230)","v":0.14072560501474393},{"$f":"SUM('2000:2014'!V230)","v":0.14072560501474393},{"$f":"SUM('2000:2014'!W230)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!X230)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!Y230)","v":0.28145121002948786},{"$f":"SUM('2000:2014'!Z230)","v":0.28145121002948786}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E231)","v":0.24853241088370182},{"$f":"SUM('2000:2014'!F231)","v":0.34843848146507905},{"$f":"SUM('2000:2014'!G231)","v":0.42928451700603271},{"$f":"SUM('2000:2014'!H231)","v":0.47776193779173037},{"$f":"SUM('2000:2014'!I231)","v":0.51077569809782564},{"$f":"SUM('2000:2014'!J231)","v":0.65371721149690476},{"$f":"SUM('2000:2014'!K231)","v":0.77449662992975565},{"$f":"SUM('2000:2014'!L231)","v":0.88725711869909407},{"$f":"SUM('2000:2014'!M231)","v":0.98232328389142021},{"$f":"SUM('2000:2014'!N231)","v":1.0899127965710191},{"$f":"SUM('2000:2014'!O231)","v":0},{"$f":"SUM('2000:2014'!P231)","v":0},{"$f":"SUM('2000:2014'!Q231)","v":0},{"$f":"SUM('2000:2014'!R231)","v":0},{"$f":"SUM('2000:2014'!S231)","v":0},{"$f":"SUM('2000:2014'!T231)","v":0},{"$f":"SUM('2000:2014'!U231)","v":0},{"$f":"SUM('2000:2014'!V231)","v":0},{"$f":"SUM('2000:2014'!W231)","v":0},{"$f":"SUM('2000:2014'!X231)","v":0},{"$f":"SUM('2000:2014'!Y231)","v":0},{"$f":"SUM('2000:2014'!Z231)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E232)","v":1.5545659853182876E-3},{"$f":"SUM('2000:2014'!F232)","v":3.1871283524924541E-3},{"$f":"SUM('2000:2014'!G232)","v":3.2910001892515633E-3},{"$f":"SUM('2000:2014'!H232)","v":3.4456061751719385E-3},{"$f":"SUM('2000:2014'!I232)","v":3.5743404829202624E-3},{"$f":"SUM('2000:2014'!J232)","v":7.7094062505755484E-2},{"$f":"SUM('2000:2014'!K232)","v":0.1152171290524531},{"$f":"SUM('2000:2014'!L232)","v":0.15530189753219964},{"$f":"SUM('2000:2014'!M232)","v":0.19442790012816275},{"$f":"SUM('2000:2014'!N232)","v":0.23914318506030127},{"$f":"SUM('2000:2014'!O232)","v":0.84210173934966837},{"$f":"SUM('2000:2014'!P232)","v":1.7859562080046265},{"$f":"SUM('2000:2014'!Q232)","v":2.0024287803879099},{"$f":"SUM('2000:2014'!R232)","v":2.2295891813508226},{"$f":"SUM('2000:2014'!S232)","v":2.4557014561243067},{"$f":"SUM('2000:2014'!T232)","v":1.4192950444599588},{"$f":"SUM('2000:2014'!U232)","v":1.4192950444599588},{"$f":"SUM('2000:2014'!V232)","v":1.419295044459959},{"$f":"SUM('2000:2014'!W232)","v":2.838590088919918},{"$f":"SUM('2000:2014'!X232)","v":2.838590088919918},{"$f":"SUM('2000:2014'!Y232)","v":2.838590088919918},{"$f":"SUM('2000:2014'!Z232)","v":2.838590088919918}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E233)","v":3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F233)","v":9.1421822073538647E-2},{"$f":"SUM('2000:2014'!G233)","v":0.15246966088982963},{"$f":"SUM('2000:2014'!H233)","v":0.21477093378737636},{"$f":"SUM('2000:2014'!I233)","v":0.27898051587424755},{"$f":"SUM('2000:2014'!J233)","v":0},{"$f":"SUM('2000:2014'!K233)","v":0},{"$f":"SUM('2000:2014'!L233)","v":0},{"$f":"SUM('2000:2014'!M233)","v":0},{"$f":"SUM('2000:2014'!N233)","v":0},{"$f":"SUM('2000:2014'!O233)","v":0},{"$f":"SUM('2000:2014'!P233)","v":0},{"$f":"SUM('2000:2014'!Q233)","v":0},{"$f":"SUM('2000:2014'!R233)","v":0},{"$f":"SUM('2000:2014'!S233)","v":0},{"$f":"SUM('2000:2014'!T233)","v":0},{"$f":"SUM('2000:2014'!U233)","v":0},{"$f":"SUM('2000:2014'!V233)","v":0},{"$f":"SUM('2000:2014'!W233)","v":0},{"$f":"SUM('2000:2014'!X233)","v":0},{"$f":"SUM('2000:2014'!Y233)","v":0},{"$f":"SUM('2000:2014'!Z233)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E234)","v":4.3124138855817028E-2},{"$f":"SUM('2000:2014'!F234)","v":5.2461990532051139E-2},{"$f":"SUM('2000:2014'!G234)","v":6.352909586682802E-2},{"$f":"SUM('2000:2014'!H234)","v":7.3088863850513983E-2},{"$f":"SUM('2000:2014'!I234)","v":7.7773368891605854E-2},{"$f":"SUM('2000:2014'!J234)","v":1.2100414482044382E-2},{"$f":"SUM('2000:2014'!K234)","v":1.4553326402757142E-2},{"$f":"SUM('2000:2014'!L234)","v":1.6961065069302287E-2},{"$f":"SUM('2000:2014'!M234)","v":1.921831919517146E-2},{"$f":"SUM('2000:2014'!N234)","v":2.1999772402667303E-2},{"$f":"SUM('2000:2014'!O234)","v":3.8517247294963711E-2},{"$f":"SUM('2000:2014'!P234)","v":9.5828165644336202E-2},{"$f":"SUM('2000:2014'!Q234)","v":0.10317020797733284},{"$f":"SUM('2000:2014'!R234)","v":0.10961758301659609},{"$f":"SUM('2000:2014'!S234)","v":0.1171245545360069},{"$f":"SUM('2000:2014'!T234)","v":8.3774448171210256E-2},{"$f":"SUM('2000:2014'!U234)","v":8.3774448171210297E-2},{"$f":"SUM('2000:2014'!V234)","v":8.3774448171210297E-2},{"$f":"SUM('2000:2014'!W234)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!X234)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!Y234)","v":0.16754889634242059},{"$f":"SUM('2000:2014'!Z234)","v":0.16754889634242059}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E235)","v":1.1526676392240295E-2},{"$f":"SUM('2000:2014'!F235)","v":2.3053346844413299E-2},{"$f":"SUM('2000:2014'!G235)","v":2.3053350547209871E-2},{"$f":"SUM('2000:2014'!H235)","v":2.3053354159694322E-2},{"$f":"SUM('2000:2014'!I235)","v":2.3053357684069398E-2},{"$f":"SUM('2000:2014'!J235)","v":0},{"$f":"SUM('2000:2014'!K235)","v":2.4806489627463273E-4},{"$f":"SUM('2000:2014'!L235)","v":4.9156138611164543E-4},{"$f":"SUM('2000:2014'!M235)","v":7.1983925694383828E-4},{"$f":"SUM('2000:2014'!N235)","v":1.0011297898748764E-3},{"$f":"SUM('2000:2014'!O235)","v":2.3489295904793692E-2},{"$f":"SUM('2000:2014'!P235)","v":0.10340054722952247},{"$f":"SUM('2000:2014'!Q235)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!R235)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!S235)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!T235)","v":5.1734813381629947E-2},{"$f":"SUM('2000:2014'!U235)","v":5.1734813381629954E-2},{"$f":"SUM('2000:2014'!V235)","v":5.1734813381629954E-2},{"$f":"SUM('2000:2014'!W235)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!X235)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!Y235)","v":0.10346962676325989},{"$f":"SUM('2000:2014'!Z235)","v":0.10346962676325988}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E236)","v":1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F236)","v":5.869046198630855E-3},{"$f":"SUM('2000:2014'!G236)","v":9.7594840406158082E-3},{"$f":"SUM('2000:2014'!H236)","v":1.36309441370301E-2},{"$f":"SUM('2000:2014'!I236)","v":1.7483519062242374E-2},{"$f":"SUM('2000:2014'!J236)","v":2.0707000423518585E-3},{"$f":"SUM('2000:2014'!K236)","v":2.4904579626811416E-3},{"$f":"SUM('2000:2014'!L236)","v":2.9024855478672067E-3},{"$f":"SUM('2000:2014'!M236)","v":3.2887612594118009E-3},{"$f":"SUM('2000:2014'!N236)","v":3.7647412585356216E-3},{"$f":"SUM('2000:2014'!O236)","v":5.2911933971601099E-3},{"$f":"SUM('2000:2014'!P236)","v":2.3342448225474363E-2},{"$f":"SUM('2000:2014'!Q236)","v":8.1200827173651374E-2},{"$f":"SUM('2000:2014'!R236)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!S236)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!T236)","v":0.22245567583056336},{"$f":"SUM('2000:2014'!U236)","v":0.22245567583056339},{"$f":"SUM('2000:2014'!V236)","v":0.22245567583056336},{"$f":"SUM('2000:2014'!W236)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!X236)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!Y236)","v":0.44491135166112677},{"$f":"SUM('2000:2014'!Z236)","v":0.44491135166112677}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E237)","v":0.77690573848290634},{"$f":"SUM('2000:2014'!F237)","v":1.2607574558189043},{"$f":"SUM('2000:2014'!G237)","v":1.7207958920128532},{"$f":"SUM('2000:2014'!H237)","v":2.1662580862281682},{"$f":"SUM('2000:2014'!I237)","v":2.5935635316749184},{"$f":"SUM('2000:2014'!J237)","v":4.0726307123300307},{"$f":"SUM('2000:2014'!K237)","v":5.0989486566929783},{"$f":"SUM('2000:2014'!L237)","v":6.086944933883669},{"$f":"SUM('2000:2014'!M237)","v":6.8583879578610745},{"$f":"SUM('2000:2014'!N237)","v":7.7640013523701548},{"$f":"SUM('2000:2014'!O237)","v":4.1613277094691714},{"$f":"SUM('2000:2014'!P237)","v":8.732887930712451},{"$f":"SUM('2000:2014'!Q237)","v":9.7016218397758358},{"$f":"SUM('2000:2014'!R237)","v":10.801586638745265},{"$f":"SUM('2000:2014'!S237)","v":11.896187579842469},{"$f":"SUM('2000:2014'!T237)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!U237)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!V237)","v":6.1273095013653709},{"$f":"SUM('2000:2014'!W237)","v":12.254619002730742},{"$f":"SUM('2000:2014'!X237)","v":12.254619002730742},{"$f":"SUM('2000:2014'!Y237)","v":12.254619002730742},{"$f":"SUM('2000:2014'!Z237)","v":12.254619002730742}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E238)","v":0.90273499711629035},{"$f":"SUM('2000:2014'!F238)","v":1.6299380635358758},{"$f":"SUM('2000:2014'!G238)","v":1.9330656086734346},{"$f":"SUM('2000:2014'!H238)","v":2.2579661125026078},{"$f":"SUM('2000:2014'!I238)","v":2.5707070487619954},{"$f":"SUM('2000:2014'!J238)","v":0},{"$f":"SUM('2000:2014'!K238)","v":4.8778406367066354E-16},{"$f":"SUM('2000:2014'!L238)","v":0},{"$f":"SUM('2000:2014'!M238)","v":0},{"$f":"SUM('2000:2014'!N238)","v":0},{"$f":"SUM('2000:2014'!O238)","v":0},{"$f":"SUM('2000:2014'!P238)","v":0},{"$f":"SUM('2000:2014'!Q238)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!R238)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!S238)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!T238)","v":0.203143507835432},{"$f":"SUM('2000:2014'!U238)","v":0.20314350783543222},{"$f":"SUM('2000:2014'!V238)","v":0.20314350783543222},{"$f":"SUM('2000:2014'!W238)","v":0.4062870156708645},{"$f":"SUM('2000:2014'!X238)","v":0.40628701567086445},{"$f":"SUM('2000:2014'!Y238)","v":0.40628701567086445},{"$f":"SUM('2000:2014'!Z238)","v":0.40628701567086445}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E239)","v":0},{"$f":"SUM('2000:2014'!F239)","v":0},{"$f":"SUM('2000:2014'!G239)","v":0},{"$f":"SUM('2000:2014'!H239)","v":0},{"$f":"SUM('2000:2014'!I239)","v":0},{"$f":"SUM('2000:2014'!J239)","v":0},{"$f":"SUM('2000:2014'!K239)","v":0},{"$f":"SUM('2000:2014'!L239)","v":0},{"$f":"SUM('2000:2014'!M239)","v":0},{"$f":"SUM('2000:2014'!N239)","v":0},{"$f":"SUM('2000:2014'!O239)","v":0},{"$f":"SUM('2000:2014'!P239)","v":0},{"$f":"SUM('2000:2014'!Q239)","v":0},{"$f":"SUM('2000:2014'!R239)","v":0},{"$f":"SUM('2000:2014'!S239)","v":0},{"$f":"SUM('2000:2014'!T239)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!U239)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!V239)","v":1.3871785161904406},{"$f":"SUM('2000:2014'!W239)","v":2.6335180024707583},{"$f":"SUM('2000:2014'!X239)","v":2.357724610241319},{"$f":"SUM('2000:2014'!Y239)","v":1.8046960901810014},{"$f":"SUM('2000:2014'!Z239)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E240)","v":0},{"$f":"SUM('2000:2014'!F240)","v":0},{"$f":"SUM('2000:2014'!G240)","v":0},{"$f":"SUM('2000:2014'!H240)","v":0},{"$f":"SUM('2000:2014'!I240)","v":0},{"$f":"SUM('2000:2014'!J240)","v":1.5482180372681833},{"$f":"SUM('2000:2014'!K240)","v":2.4064464255342037},{"$f":"SUM('2000:2014'!L240)","v":3.1490938819188341},{"$f":"SUM('2000:2014'!M240)","v":3.7724172799697619},{"$f":"SUM('2000:2014'!N240)","v":4.6722999769456601},{"$f":"SUM('2000:2014'!O240)","v":0.46537967973709005},{"$f":"SUM('2000:2014'!P240)","v":1.6195867491011016},{"$f":"SUM('2000:2014'!Q240)","v":2.6504974262809187},{"$f":"SUM('2000:2014'!R240)","v":3.4283109088679318},{"$f":"SUM('2000:2014'!S240)","v":4.3005776440166077},{"$f":"SUM('2000:2014'!T240)","v":0.9573711378005838},{"$f":"SUM('2000:2014'!U240)","v":1.5890609074372568},{"$f":"SUM('2000:2014'!V240)","v":1.5890609074372568},{"$f":"SUM('2000:2014'!W240)","v":2.8600778056951284},{"$f":"SUM('2000:2014'!X240)","v":2.2510002428854108},{"$f":"SUM('2000:2014'!Y240)","v":1.4418391531691306},{"$f":"SUM('2000:2014'!Z240)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E241)","v":0},{"$f":"SUM('2000:2014'!F241)","v":0},{"$f":"SUM('2000:2014'!G241)","v":0},{"$f":"SUM('2000:2014'!H241)","v":0},{"$f":"SUM('2000:2014'!I241)","v":0},{"$f":"SUM('2000:2014'!J241)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!K241)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!L241)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!M241)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N241)","v":3.1091194887817455},{"$f":"SUM('2000:2014'!O241)","v":2.2872996727428063E-20},{"$f":"SUM('2000:2014'!P241)","v":0},{"$f":"SUM('2000:2014'!Q241)","v":0},{"$f":"SUM('2000:2014'!R241)","v":0},{"$f":"SUM('2000:2014'!S241)","v":0},{"$f":"SUM('2000:2014'!T241)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!U241)","v":0},{"$f":"SUM('2000:2014'!V241)","v":0},{"$f":"SUM('2000:2014'!W241)","v":0},{"$f":"SUM('2000:2014'!X241)","v":0},{"$f":"SUM('2000:2014'!Y241)","v":0},{"$f":"SUM('2000:2014'!Z241)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E242)","v":0},{"$f":"SUM('2000:2014'!F242)","v":0},{"$f":"SUM('2000:2014'!G242)","v":0},{"$f":"SUM('2000:2014'!H242)","v":0},{"$f":"SUM('2000:2014'!I242)","v":0},{"$f":"SUM('2000:2014'!J242)","v":0},{"$f":"SUM('2000:2014'!K242)","v":0},{"$f":"SUM('2000:2014'!L242)","v":0},{"$f":"SUM('2000:2014'!M242)","v":0},{"$f":"SUM('2000:2014'!N242)","v":0},{"$f":"SUM('2000:2014'!O242)","v":0},{"$f":"SUM('2000:2014'!P242)","v":0},{"$f":"SUM('2000:2014'!Q242)","v":0},{"$f":"SUM('2000:2014'!R242)","v":0},{"$f":"SUM('2000:2014'!S242)","v":0},{"$f":"SUM('2000:2014'!T242)","v":0},{"$f":"SUM('2000:2014'!U242)","v":0},{"$f":"SUM('2000:2014'!V242)","v":0},{"$f":"SUM('2000:2014'!W242)","v":0},{"$f":"SUM('2000:2014'!X242)","v":0},{"$f":"SUM('2000:2014'!Y242)","v":0},{"$f":"SUM('2000:2014'!Z242)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":2.105383718921038},{"$f":"SUM(F229:F243)","v":3.5430918276400791},4.5016061168624626,5.429343393810834,6.3025790641596977,9.510083882333209,11.563775404027798,13.459325695206747,15.00015413034459,16.969569624064107,5.6330517032820513,12.65699591111767,15.067849871752848,17.400160770498907,19.875862732079348,{"$f":"SUM(T229:T243)","v":10.44197712198798},{"$f":"SUM(U229:U243)","v":11.538416217087516},{"$f":"SUM(V229:V243)","v":11.538416217087516},{"$f":"SUM(W229:W243)","v":22.617949395085528},{"$f":"SUM(X229:X243)","v":21.73307844004637},{"$f":"SUM(Y229:Y243)","v":20.37088883026977},18.279520361681232]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E247)","v":0},{"$f":"SUM('2000:2014'!F247)","v":0},{"$f":"SUM('2000:2014'!G247)","v":0},{"$f":"SUM('2000:2014'!H247)","v":0},{"$f":"SUM('2000:2014'!I247)","v":0},{"$f":"SUM('2000:2014'!J247)","v":0},{"$f":"SUM('2000:2014'!K247)","v":0},{"$f":"SUM('2000:2014'!L247)","v":0},{"$f":"SUM('2000:2014'!M247)","v":0},{"$f":"SUM('2000:2014'!N247)","v":0},{"$f":"SUM('2000:2014'!O247)","v":0},{"$f":"SUM('2000:2014'!P247)","v":0},{"$f":"SUM('2000:2014'!Q247)","v":0},{"$f":"SUM('2000:2014'!R247)","v":0},{"$f":"SUM('2000:2014'!S247)","v":0},{"$f":"SUM('2000:2014'!T247)","v":0},{"$f":"SUM('2000:2014'!U247)","v":0},{"$f":"SUM('2000:2014'!V247)","v":0},{"$f":"SUM('2000:2014'!W247)","v":0},{"$f":"SUM('2000:2014'!X247)","v":0},{"$f":"SUM('2000:2014'!Y247)","v":0},{"$f":"SUM('2000:2014'!Z247)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E248)","v":0},{"$f":"SUM('2000:2014'!F248)","v":0},{"$f":"SUM('2000:2014'!G248)","v":0},{"$f":"SUM('2000:2014'!H248)","v":0},{"$f":"SUM('2000:2014'!I248)","v":0},{"$f":"SUM('2000:2014'!J248)","v":0},{"$f":"SUM('2000:2014'!K248)","v":0},{"$f":"SUM('2000:2014'!L248)","v":0},{"$f":"SUM('2000:2014'!M248)","v":0},{"$f":"SUM('2000:2014'!N248)","v":0},{"$f":"SUM('2000:2014'!O248)","v":0},{"$f":"SUM('2000:2014'!P248)","v":0},{"$f":"SUM('2000:2014'!Q248)","v":0},{"$f":"SUM('2000:2014'!R248)","v":0},{"$f":"SUM('2000:2014'!S248)","v":0},{"$f":"SUM('2000:2014'!T248)","v":0},{"$f":"SUM('2000:2014'!U248)","v":0},{"$f":"SUM('2000:2014'!V248)","v":0},{"$f":"SUM('2000:2014'!W248)","v":0},{"$f":"SUM('2000:2014'!X248)","v":0},{"$f":"SUM('2000:2014'!Y248)","v":0},{"$f":"SUM('2000:2014'!Z248)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E249)","v":0},{"$f":"SUM('2000:2014'!F249)","v":0},{"$f":"SUM('2000:2014'!G249)","v":0},{"$f":"SUM('2000:2014'!H249)","v":0},{"$f":"SUM('2000:2014'!I249)","v":0},{"$f":"SUM('2000:2014'!J249)","v":0},{"$f":"SUM('2000:2014'!K249)","v":0},{"$f":"SUM('2000:2014'!L249)","v":0},{"$f":"SUM('2000:2014'!M249)","v":0},{"$f":"SUM('2000:2014'!N249)","v":0},{"$f":"SUM('2000:2014'!O249)","v":0},{"$f":"SUM('2000:2014'!P249)","v":0},{"$f":"SUM('2000:2014'!Q249)","v":0},{"$f":"SUM('2000:2014'!R249)","v":0},{"$f":"SUM('2000:2014'!S249)","v":0},{"$f":"SUM('2000:2014'!T249)","v":0},{"$f":"SUM('2000:2014'!U249)","v":0},{"$f":"SUM('2000:2014'!V249)","v":0},{"$f":"SUM('2000:2014'!W249)","v":0},{"$f":"SUM('2000:2014'!X249)","v":0},{"$f":"SUM('2000:2014'!Y249)","v":0},{"$f":"SUM('2000:2014'!Z249)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E250)","v":0},{"$f":"SUM('2000:2014'!F250)","v":0},{"$f":"SUM('2000:2014'!G250)","v":0},{"$f":"SUM('2000:2014'!H250)","v":0},{"$f":"SUM('2000:2014'!I250)","v":0},{"$f":"SUM('2000:2014'!J250)","v":0},{"$f":"SUM('2000:2014'!K250)","v":0},{"$f":"SUM('2000:2014'!L250)","v":0},{"$f":"SUM('2000:2014'!M250)","v":0},{"$f":"SUM('2000:2014'!N250)","v":0},{"$f":"SUM('2000:2014'!O250)","v":0},{"$f":"SUM('2000:2014'!P250)","v":0},{"$f":"SUM('2000:2014'!Q250)","v":0},{"$f":"SUM('2000:2014'!R250)","v":0},{"$f":"SUM('2000:2014'!S250)","v":0},{"$f":"SUM('2000:2014'!T250)","v":0},{"$f":"SUM('2000:2014'!U250)","v":0},{"$f":"SUM('2000:2014'!V250)","v":0},{"$f":"SUM('2000:2014'!W250)","v":0},{"$f":"SUM('2000:2014'!X250)","v":0},{"$f":"SUM('2000:2014'!Y250)","v":0},{"$f":"SUM('2000:2014'!Z250)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E251)","v":0},{"$f":"SUM('2000:2014'!F251)","v":0},{"$f":"SUM('2000:2014'!G251)","v":0},{"$f":"SUM('2000:2014'!H251)","v":0},{"$f":"SUM('2000:2014'!I251)","v":0},{"$f":"SUM('2000:2014'!J251)","v":0},{"$f":"SUM('2000:2014'!K251)","v":0},{"$f":"SUM('2000:2014'!L251)","v":0},{"$f":"SUM('2000:2014'!M251)","v":0},{"$f":"SUM('2000:2014'!N251)","v":0},{"$f":"SUM('2000:2014'!O251)","v":0},{"$f":"SUM('2000:2014'!P251)","v":0},{"$f":"SUM('2000:2014'!Q251)","v":0},{"$f":"SUM('2000:2014'!R251)","v":0},{"$f":"SUM('2000:2014'!S251)","v":0},{"$f":"SUM('2000:2014'!T251)","v":0},{"$f":"SUM('2000:2014'!U251)","v":0},{"$f":"SUM('2000:2014'!V251)","v":0},{"$f":"SUM('2000:2014'!W251)","v":0},{"$f":"SUM('2000:2014'!X251)","v":0},{"$f":"SUM('2000:2014'!Y251)","v":0},{"$f":"SUM('2000:2014'!Z251)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E252)","v":0},{"$f":"SUM('2000:2014'!F252)","v":0},{"$f":"SUM('2000:2014'!G252)","v":0},{"$f":"SUM('2000:2014'!H252)","v":0},{"$f":"SUM('2000:2014'!I252)","v":0},{"$f":"SUM('2000:2014'!J252)","v":0},{"$f":"SUM('2000:2014'!K252)","v":0},{"$f":"SUM('2000:2014'!L252)","v":0},{"$f":"SUM('2000:2014'!M252)","v":0},{"$f":"SUM('2000:2014'!N252)","v":0},{"$f":"SUM('2000:2014'!O252)","v":0},{"$f":"SUM('2000:2014'!P252)","v":0},{"$f":"SUM('2000:2014'!Q252)","v":0},{"$f":"SUM('2000:2014'!R252)","v":0},{"$f":"SUM('2000:2014'!S252)","v":0},{"$f":"SUM('2000:2014'!T252)","v":0},{"$f":"SUM('2000:2014'!U252)","v":0},{"$f":"SUM('2000:2014'!V252)","v":0},{"$f":"SUM('2000:2014'!W252)","v":0},{"$f":"SUM('2000:2014'!X252)","v":0},{"$f":"SUM('2000:2014'!Y252)","v":0},{"$f":"SUM('2000:2014'!Z252)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E253)","v":0},{"$f":"SUM('2000:2014'!F253)","v":0},{"$f":"SUM('2000:2014'!G253)","v":0},{"$f":"SUM('2000:2014'!H253)","v":0},{"$f":"SUM('2000:2014'!I253)","v":0},{"$f":"SUM('2000:2014'!J253)","v":0},{"$f":"SUM('2000:2014'!K253)","v":0},{"$f":"SUM('2000:2014'!L253)","v":0},{"$f":"SUM('2000:2014'!M253)","v":0},{"$f":"SUM('2000:2014'!N253)","v":0},{"$f":"SUM('2000:2014'!O253)","v":0},{"$f":"SUM('2000:2014'!P253)","v":0},{"$f":"SUM('2000:2014'!Q253)","v":0},{"$f":"SUM('2000:2014'!R253)","v":0},{"$f":"SUM('2000:2014'!S253)","v":0},{"$f":"SUM('2000:2014'!T253)","v":0},{"$f":"SUM('2000:2014'!U253)","v":0},{"$f":"SUM('2000:2014'!V253)","v":0},{"$f":"SUM('2000:2014'!W253)","v":0},{"$f":"SUM('2000:2014'!X253)","v":0},{"$f":"SUM('2000:2014'!Y253)","v":0},{"$f":"SUM('2000:2014'!Z253)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E254)","v":0},{"$f":"SUM('2000:2014'!F254)","v":0},{"$f":"SUM('2000:2014'!G254)","v":0},{"$f":"SUM('2000:2014'!H254)","v":0},{"$f":"SUM('2000:2014'!I254)","v":0},{"$f":"SUM('2000:2014'!J254)","v":0},{"$f":"SUM('2000:2014'!K254)","v":0},{"$f":"SUM('2000:2014'!L254)","v":0},{"$f":"SUM('2000:2014'!M254)","v":0},{"$f":"SUM('2000:2014'!N254)","v":0},{"$f":"SUM('2000:2014'!O254)","v":0},{"$f":"SUM('2000:2014'!P254)","v":0},{"$f":"SUM('2000:2014'!Q254)","v":0},{"$f":"SUM('2000:2014'!R254)","v":0},{"$f":"SUM('2000:2014'!S254)","v":0},{"$f":"SUM('2000:2014'!T254)","v":0},{"$f":"SUM('2000:2014'!U254)","v":0},{"$f":"SUM('2000:2014'!V254)","v":0},{"$f":"SUM('2000:2014'!W254)","v":0},{"$f":"SUM('2000:2014'!X254)","v":0},{"$f":"SUM('2000:2014'!Y254)","v":0},{"$f":"SUM('2000:2014'!Z254)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E255)","v":0},{"$f":"SUM('2000:2014'!F255)","v":0},{"$f":"SUM('2000:2014'!G255)","v":0},{"$f":"SUM('2000:2014'!H255)","v":0},{"$f":"SUM('2000:2014'!I255)","v":0},{"$f":"SUM('2000:2014'!J255)","v":0},{"$f":"SUM('2000:2014'!K255)","v":0},{"$f":"SUM('2000:2014'!L255)","v":0},{"$f":"SUM('2000:2014'!M255)","v":0},{"$f":"SUM('2000:2014'!N255)","v":0},{"$f":"SUM('2000:2014'!O255)","v":0},{"$f":"SUM('2000:2014'!P255)","v":0},{"$f":"SUM('2000:2014'!Q255)","v":0},{"$f":"SUM('2000:2014'!R255)","v":0},{"$f":"SUM('2000:2014'!S255)","v":0},{"$f":"SUM('2000:2014'!T255)","v":0},{"$f":"SUM('2000:2014'!U255)","v":0},{"$f":"SUM('2000:2014'!V255)","v":0},{"$f":"SUM('2000:2014'!W255)","v":0},{"$f":"SUM('2000:2014'!X255)","v":0},{"$f":"SUM('2000:2014'!Y255)","v":0},{"$f":"SUM('2000:2014'!Z255)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E256)","v":0},{"$f":"SUM('2000:2014'!F256)","v":0},{"$f":"SUM('2000:2014'!G256)","v":0},{"$f":"SUM('2000:2014'!H256)","v":0},{"$f":"SUM('2000:2014'!I256)","v":0},{"$f":"SUM('2000:2014'!J256)","v":0},{"$f":"SUM('2000:2014'!K256)","v":0},{"$f":"SUM('2000:2014'!L256)","v":0},{"$f":"SUM('2000:2014'!M256)","v":0},{"$f":"SUM('2000:2014'!N256)","v":0},{"$f":"SUM('2000:2014'!O256)","v":0},{"$f":"SUM('2000:2014'!P256)","v":0},{"$f":"SUM('2000:2014'!Q256)","v":0},{"$f":"SUM('2000:2014'!R256)","v":0},{"$f":"SUM('2000:2014'!S256)","v":0},{"$f":"SUM('2000:2014'!T256)","v":0},{"$f":"SUM('2000:2014'!U256)","v":0},{"$f":"SUM('2000:2014'!V256)","v":0},{"$f":"SUM('2000:2014'!W256)","v":0},{"$f":"SUM('2000:2014'!X256)","v":0},{"$f":"SUM('2000:2014'!Y256)","v":0},{"$f":"SUM('2000:2014'!Z256)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E257)","v":0},{"$f":"SUM('2000:2014'!F257)","v":0},{"$f":"SUM('2000:2014'!G257)","v":0},{"$f":"SUM('2000:2014'!H257)","v":0},{"$f":"SUM('2000:2014'!I257)","v":0},{"$f":"SUM('2000:2014'!J257)","v":0},{"$f":"SUM('2000:2014'!K257)","v":0},{"$f":"SUM('2000:2014'!L257)","v":0},{"$f":"SUM('2000:2014'!M257)","v":0},{"$f":"SUM('2000:2014'!N257)","v":0},{"$f":"SUM('2000:2014'!O257)","v":0},{"$f":"SUM('2000:2014'!P257)","v":0},{"$f":"SUM('2000:2014'!Q257)","v":0},{"$f":"SUM('2000:2014'!R257)","v":0},{"$f":"SUM('2000:2014'!S257)","v":0},{"$f":"SUM('2000:2014'!T257)","v":0},{"$f":"SUM('2000:2014'!U257)","v":0},{"$f":"SUM('2000:2014'!V257)","v":0},{"$f":"SUM('2000:2014'!W257)","v":0},{"$f":"SUM('2000:2014'!X257)","v":0},{"$f":"SUM('2000:2014'!Y257)","v":0},{"$f":"SUM('2000:2014'!Z257)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E258)","v":0},{"$f":"SUM('2000:2014'!F258)","v":0},{"$f":"SUM('2000:2014'!G258)","v":0},{"$f":"SUM('2000:2014'!H258)","v":0},{"$f":"SUM('2000:2014'!I258)","v":0},{"$f":"SUM('2000:2014'!J258)","v":0},{"$f":"SUM('2000:2014'!K258)","v":0},{"$f":"SUM('2000:2014'!L258)","v":0},{"$f":"SUM('2000:2014'!M258)","v":0},{"$f":"SUM('2000:2014'!N258)","v":0},{"$f":"SUM('2000:2014'!O258)","v":0},{"$f":"SUM('2000:2014'!P258)","v":0},{"$f":"SUM('2000:2014'!Q258)","v":0},{"$f":"SUM('2000:2014'!R258)","v":0},{"$f":"SUM('2000:2014'!S258)","v":0},{"$f":"SUM('2000:2014'!T258)","v":0},{"$f":"SUM('2000:2014'!U258)","v":0},{"$f":"SUM('2000:2014'!V258)","v":0},{"$f":"SUM('2000:2014'!W258)","v":0},{"$f":"SUM('2000:2014'!X258)","v":0},{"$f":"SUM('2000:2014'!Y258)","v":0},{"$f":"SUM('2000:2014'!Z258)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E259)","v":0},{"$f":"SUM('2000:2014'!F259)","v":0},{"$f":"SUM('2000:2014'!G259)","v":0},{"$f":"SUM('2000:2014'!H259)","v":0},{"$f":"SUM('2000:2014'!I259)","v":0},{"$f":"SUM('2000:2014'!J259)","v":0},{"$f":"SUM('2000:2014'!K259)","v":0},{"$f":"SUM('2000:2014'!L259)","v":0},{"$f":"SUM('2000:2014'!M259)","v":0},{"$f":"SUM('2000:2014'!N259)","v":0},{"$f":"SUM('2000:2014'!O259)","v":0},{"$f":"SUM('2000:2014'!P259)","v":0},{"$f":"SUM('2000:2014'!Q259)","v":0},{"$f":"SUM('2000:2014'!R259)","v":0},{"$f":"SUM('2000:2014'!S259)","v":0},{"$f":"SUM('2000:2014'!T259)","v":0},{"$f":"SUM('2000:2014'!U259)","v":0},{"$f":"SUM('2000:2014'!V259)","v":0},{"$f":"SUM('2000:2014'!W259)","v":0},{"$f":"SUM('2000:2014'!X259)","v":0},{"$f":"SUM('2000:2014'!Y259)","v":0},{"$f":"SUM('2000:2014'!Z259)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E260)","v":0},{"$f":"SUM('2000:2014'!F260)","v":0},{"$f":"SUM('2000:2014'!G260)","v":0},{"$f":"SUM('2000:2014'!H260)","v":0},{"$f":"SUM('2000:2014'!I260)","v":0},{"$f":"SUM('2000:2014'!J260)","v":0},{"$f":"SUM('2000:2014'!K260)","v":0},{"$f":"SUM('2000:2014'!L260)","v":0},{"$f":"SUM('2000:2014'!M260)","v":0},{"$f":"SUM('2000:2014'!N260)","v":0},{"$f":"SUM('2000:2014'!O260)","v":0},{"$f":"SUM('2000:2014'!P260)","v":0},{"$f":"SUM('2000:2014'!Q260)","v":0},{"$f":"SUM('2000:2014'!R260)","v":0},{"$f":"SUM('2000:2014'!S260)","v":0},{"$f":"SUM('2000:2014'!T260)","v":0},{"$f":"SUM('2000:2014'!U260)","v":0},{"$f":"SUM('2000:2014'!V260)","v":0},{"$f":"SUM('2000:2014'!W260)","v":0},{"$f":"SUM('2000:2014'!X260)","v":0},{"$f":"SUM('2000:2014'!Y260)","v":0},{"$f":"SUM('2000:2014'!Z260)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E265)","v":0},{"$f":"SUM('2000:2014'!F265)","v":0},{"$f":"SUM('2000:2014'!G265)","v":0},{"$f":"SUM('2000:2014'!H265)","v":0},{"$f":"SUM('2000:2014'!I265)","v":0},{"$f":"SUM('2000:2014'!J265)","v":0},{"$f":"SUM('2000:2014'!K265)","v":0},{"$f":"SUM('2000:2014'!L265)","v":0},{"$f":"SUM('2000:2014'!M265)","v":0},{"$f":"SUM('2000:2014'!N265)","v":0},{"$f":"SUM('2000:2014'!O265)","v":0},{"$f":"SUM('2000:2014'!P265)","v":0},{"$f":"SUM('2000:2014'!Q265)","v":0},{"$f":"SUM('2000:2014'!R265)","v":0},{"$f":"SUM('2000:2014'!S265)","v":0},{"$f":"SUM('2000:2014'!T265)","v":0},{"$f":"SUM('2000:2014'!U265)","v":0},{"$f":"SUM('2000:2014'!V265)","v":0},{"$f":"SUM('2000:2014'!W265)","v":0},{"$f":"SUM('2000:2014'!X265)","v":0},{"$f":"SUM('2000:2014'!Y265)","v":0},{"$f":"SUM('2000:2014'!Z265)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E266)","v":0},{"$f":"SUM('2000:2014'!F266)","v":0},{"$f":"SUM('2000:2014'!G266)","v":0},{"$f":"SUM('2000:2014'!H266)","v":0},{"$f":"SUM('2000:2014'!I266)","v":0},{"$f":"SUM('2000:2014'!J266)","v":0},{"$f":"SUM('2000:2014'!K266)","v":0},{"$f":"SUM('2000:2014'!L266)","v":0},{"$f":"SUM('2000:2014'!M266)","v":0},{"$f":"SUM('2000:2014'!N266)","v":0},{"$f":"SUM('2000:2014'!O266)","v":0},{"$f":"SUM('2000:2014'!P266)","v":0},{"$f":"SUM('2000:2014'!Q266)","v":0},{"$f":"SUM('2000:2014'!R266)","v":0},{"$f":"SUM('2000:2014'!S266)","v":0},{"$f":"SUM('2000:2014'!T266)","v":0},{"$f":"SUM('2000:2014'!U266)","v":0},{"$f":"SUM('2000:2014'!V266)","v":0},{"$f":"SUM('2000:2014'!W266)","v":0},{"$f":"SUM('2000:2014'!X266)","v":0},{"$f":"SUM('2000:2014'!Y266)","v":0},{"$f":"SUM('2000:2014'!Z266)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E267)","v":0},{"$f":"SUM('2000:2014'!F267)","v":0},{"$f":"SUM('2000:2014'!G267)","v":0},{"$f":"SUM('2000:2014'!H267)","v":0},{"$f":"SUM('2000:2014'!I267)","v":0},{"$f":"SUM('2000:2014'!J267)","v":0},{"$f":"SUM('2000:2014'!K267)","v":0},{"$f":"SUM('2000:2014'!L267)","v":0},{"$f":"SUM('2000:2014'!M267)","v":0},{"$f":"SUM('2000:2014'!N267)","v":0},{"$f":"SUM('2000:2014'!O267)","v":0},{"$f":"SUM('2000:2014'!P267)","v":0},{"$f":"SUM('2000:2014'!Q267)","v":0},{"$f":"SUM('2000:2014'!R267)","v":0},{"$f":"SUM('2000:2014'!S267)","v":0},{"$f":"SUM('2000:2014'!T267)","v":0},{"$f":"SUM('2000:2014'!U267)","v":0},{"$f":"SUM('2000:2014'!V267)","v":0},{"$f":"SUM('2000:2014'!W267)","v":0},{"$f":"SUM('2000:2014'!X267)","v":0},{"$f":"SUM('2000:2014'!Y267)","v":0},{"$f":"SUM('2000:2014'!Z267)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E268)","v":0},{"$f":"SUM('2000:2014'!F268)","v":0},{"$f":"SUM('2000:2014'!G268)","v":0},{"$f":"SUM('2000:2014'!H268)","v":0},{"$f":"SUM('2000:2014'!I268)","v":0},{"$f":"SUM('2000:2014'!J268)","v":0},{"$f":"SUM('2000:2014'!K268)","v":0},{"$f":"SUM('2000:2014'!L268)","v":0},{"$f":"SUM('2000:2014'!M268)","v":0},{"$f":"SUM('2000:2014'!N268)","v":0},{"$f":"SUM('2000:2014'!O268)","v":0},{"$f":"SUM('2000:2014'!P268)","v":0},{"$f":"SUM('2000:2014'!Q268)","v":0},{"$f":"SUM('2000:2014'!R268)","v":0},{"$f":"SUM('2000:2014'!S268)","v":0},{"$f":"SUM('2000:2014'!T268)","v":0},{"$f":"SUM('2000:2014'!U268)","v":0},{"$f":"SUM('2000:2014'!V268)","v":0},{"$f":"SUM('2000:2014'!W268)","v":0},{"$f":"SUM('2000:2014'!X268)","v":0},{"$f":"SUM('2000:2014'!Y268)","v":0},{"$f":"SUM('2000:2014'!Z268)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E269)","v":0},{"$f":"SUM('2000:2014'!F269)","v":0},{"$f":"SUM('2000:2014'!G269)","v":0},{"$f":"SUM('2000:2014'!H269)","v":0},{"$f":"SUM('2000:2014'!I269)","v":0},{"$f":"SUM('2000:2014'!J269)","v":0},{"$f":"SUM('2000:2014'!K269)","v":0},{"$f":"SUM('2000:2014'!L269)","v":0},{"$f":"SUM('2000:2014'!M269)","v":0},{"$f":"SUM('2000:2014'!N269)","v":0},{"$f":"SUM('2000:2014'!O269)","v":0},{"$f":"SUM('2000:2014'!P269)","v":0},{"$f":"SUM('2000:2014'!Q269)","v":0},{"$f":"SUM('2000:2014'!R269)","v":0},{"$f":"SUM('2000:2014'!S269)","v":0},{"$f":"SUM('2000:2014'!T269)","v":0},{"$f":"SUM('2000:2014'!U269)","v":0},{"$f":"SUM('2000:2014'!V269)","v":0},{"$f":"SUM('2000:2014'!W269)","v":0},{"$f":"SUM('2000:2014'!X269)","v":0},{"$f":"SUM('2000:2014'!Y269)","v":0},{"$f":"SUM('2000:2014'!Z269)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E270)","v":0},{"$f":"SUM('2000:2014'!F270)","v":0},{"$f":"SUM('2000:2014'!G270)","v":0},{"$f":"SUM('2000:2014'!H270)","v":0},{"$f":"SUM('2000:2014'!I270)","v":0},{"$f":"SUM('2000:2014'!J270)","v":0},{"$f":"SUM('2000:2014'!K270)","v":0},{"$f":"SUM('2000:2014'!L270)","v":0},{"$f":"SUM('2000:2014'!M270)","v":0},{"$f":"SUM('2000:2014'!N270)","v":0},{"$f":"SUM('2000:2014'!O270)","v":0},{"$f":"SUM('2000:2014'!P270)","v":0},{"$f":"SUM('2000:2014'!Q270)","v":0},{"$f":"SUM('2000:2014'!R270)","v":0},{"$f":"SUM('2000:2014'!S270)","v":0},{"$f":"SUM('2000:2014'!T270)","v":0},{"$f":"SUM('2000:2014'!U270)","v":0},{"$f":"SUM('2000:2014'!V270)","v":0},{"$f":"SUM('2000:2014'!W270)","v":0},{"$f":"SUM('2000:2014'!X270)","v":0},{"$f":"SUM('2000:2014'!Y270)","v":0},{"$f":"SUM('2000:2014'!Z270)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E271)","v":0},{"$f":"SUM('2000:2014'!F271)","v":0},{"$f":"SUM('2000:2014'!G271)","v":0},{"$f":"SUM('2000:2014'!H271)","v":0},{"$f":"SUM('2000:2014'!I271)","v":0},{"$f":"SUM('2000:2014'!J271)","v":0},{"$f":"SUM('2000:2014'!K271)","v":0},{"$f":"SUM('2000:2014'!L271)","v":0},{"$f":"SUM('2000:2014'!M271)","v":0},{"$f":"SUM('2000:2014'!N271)","v":0},{"$f":"SUM('2000:2014'!O271)","v":0},{"$f":"SUM('2000:2014'!P271)","v":0},{"$f":"SUM('2000:2014'!Q271)","v":0},{"$f":"SUM('2000:2014'!R271)","v":0},{"$f":"SUM('2000:2014'!S271)","v":0},{"$f":"SUM('2000:2014'!T271)","v":0},{"$f":"SUM('2000:2014'!U271)","v":0},{"$f":"SUM('2000:2014'!V271)","v":0},{"$f":"SUM('2000:2014'!W271)","v":0},{"$f":"SUM('2000:2014'!X271)","v":0},{"$f":"SUM('2000:2014'!Y271)","v":0},{"$f":"SUM('2000:2014'!Z271)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E272)","v":0},{"$f":"SUM('2000:2014'!F272)","v":0},{"$f":"SUM('2000:2014'!G272)","v":0},{"$f":"SUM('2000:2014'!H272)","v":0},{"$f":"SUM('2000:2014'!I272)","v":0},{"$f":"SUM('2000:2014'!J272)","v":0},{"$f":"SUM('2000:2014'!K272)","v":0},{"$f":"SUM('2000:2014'!L272)","v":0},{"$f":"SUM('2000:2014'!M272)","v":0},{"$f":"SUM('2000:2014'!N272)","v":0},{"$f":"SUM('2000:2014'!O272)","v":0},{"$f":"SUM('2000:2014'!P272)","v":0},{"$f":"SUM('2000:2014'!Q272)","v":0},{"$f":"SUM('2000:2014'!R272)","v":0},{"$f":"SUM('2000:2014'!S272)","v":0},{"$f":"SUM('2000:2014'!T272)","v":0},{"$f":"SUM('2000:2014'!U272)","v":0},{"$f":"SUM('2000:2014'!V272)","v":0},{"$f":"SUM('2000:2014'!W272)","v":0},{"$f":"SUM('2000:2014'!X272)","v":0},{"$f":"SUM('2000:2014'!Y272)","v":0},{"$f":"SUM('2000:2014'!Z272)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E273)","v":0},{"$f":"SUM('2000:2014'!F273)","v":0},{"$f":"SUM('2000:2014'!G273)","v":0},{"$f":"SUM('2000:2014'!H273)","v":0},{"$f":"SUM('2000:2014'!I273)","v":0},{"$f":"SUM('2000:2014'!J273)","v":0},{"$f":"SUM('2000:2014'!K273)","v":0},{"$f":"SUM('2000:2014'!L273)","v":0},{"$f":"SUM('2000:2014'!M273)","v":0},{"$f":"SUM('2000:2014'!N273)","v":0},{"$f":"SUM('2000:2014'!O273)","v":0},{"$f":"SUM('2000:2014'!P273)","v":0},{"$f":"SUM('2000:2014'!Q273)","v":0},{"$f":"SUM('2000:2014'!R273)","v":0},{"$f":"SUM('2000:2014'!S273)","v":0},{"$f":"SUM('2000:2014'!T273)","v":0},{"$f":"SUM('2000:2014'!U273)","v":0},{"$f":"SUM('2000:2014'!V273)","v":0},{"$f":"SUM('2000:2014'!W273)","v":0},{"$f":"SUM('2000:2014'!X273)","v":0},{"$f":"SUM('2000:2014'!Y273)","v":0},{"$f":"SUM('2000:2014'!Z273)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E274)","v":0},{"$f":"SUM('2000:2014'!F274)","v":0},{"$f":"SUM('2000:2014'!G274)","v":0},{"$f":"SUM('2000:2014'!H274)","v":0},{"$f":"SUM('2000:2014'!I274)","v":0},{"$f":"SUM('2000:2014'!J274)","v":0},{"$f":"SUM('2000:2014'!K274)","v":0},{"$f":"SUM('2000:2014'!L274)","v":0},{"$f":"SUM('2000:2014'!M274)","v":0},{"$f":"SUM('2000:2014'!N274)","v":0},{"$f":"SUM('2000:2014'!O274)","v":0},{"$f":"SUM('2000:2014'!P274)","v":0},{"$f":"SUM('2000:2014'!Q274)","v":0},{"$f":"SUM('2000:2014'!R274)","v":0},{"$f":"SUM('2000:2014'!S274)","v":0},{"$f":"SUM('2000:2014'!T274)","v":0},{"$f":"SUM('2000:2014'!U274)","v":0},{"$f":"SUM('2000:2014'!V274)","v":0},{"$f":"SUM('2000:2014'!W274)","v":0},{"$f":"SUM('2000:2014'!X274)","v":0},{"$f":"SUM('2000:2014'!Y274)","v":0},{"$f":"SUM('2000:2014'!Z274)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E275)","v":0},{"$f":"SUM('2000:2014'!F275)","v":0},{"$f":"SUM('2000:2014'!G275)","v":0},{"$f":"SUM('2000:2014'!H275)","v":0},{"$f":"SUM('2000:2014'!I275)","v":0},{"$f":"SUM('2000:2014'!J275)","v":0},{"$f":"SUM('2000:2014'!K275)","v":0},{"$f":"SUM('2000:2014'!L275)","v":0},{"$f":"SUM('2000:2014'!M275)","v":0},{"$f":"SUM('2000:2014'!N275)","v":0},{"$f":"SUM('2000:2014'!O275)","v":0},{"$f":"SUM('2000:2014'!P275)","v":0},{"$f":"SUM('2000:2014'!Q275)","v":0},{"$f":"SUM('2000:2014'!R275)","v":0},{"$f":"SUM('2000:2014'!S275)","v":0},{"$f":"SUM('2000:2014'!T275)","v":0},{"$f":"SUM('2000:2014'!U275)","v":0},{"$f":"SUM('2000:2014'!V275)","v":0},{"$f":"SUM('2000:2014'!W275)","v":0},{"$f":"SUM('2000:2014'!X275)","v":0},{"$f":"SUM('2000:2014'!Y275)","v":0},{"$f":"SUM('2000:2014'!Z275)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E276)","v":0},{"$f":"SUM('2000:2014'!F276)","v":0},{"$f":"SUM('2000:2014'!G276)","v":0},{"$f":"SUM('2000:2014'!H276)","v":0},{"$f":"SUM('2000:2014'!I276)","v":0},{"$f":"SUM('2000:2014'!J276)","v":0},{"$f":"SUM('2000:2014'!K276)","v":0},{"$f":"SUM('2000:2014'!L276)","v":0},{"$f":"SUM('2000:2014'!M276)","v":0},{"$f":"SUM('2000:2014'!N276)","v":0},{"$f":"SUM('2000:2014'!O276)","v":0},{"$f":"SUM('2000:2014'!P276)","v":0},{"$f":"SUM('2000:2014'!Q276)","v":0},{"$f":"SUM('2000:2014'!R276)","v":0},{"$f":"SUM('2000:2014'!S276)","v":0},{"$f":"SUM('2000:2014'!T276)","v":0},{"$f":"SUM('2000:2014'!U276)","v":0},{"$f":"SUM('2000:2014'!V276)","v":0},{"$f":"SUM('2000:2014'!W276)","v":0},{"$f":"SUM('2000:2014'!X276)","v":0},{"$f":"SUM('2000:2014'!Y276)","v":0},{"$f":"SUM('2000:2014'!Z276)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E277)","v":0},{"$f":"SUM('2000:2014'!F277)","v":0},{"$f":"SUM('2000:2014'!G277)","v":0},{"$f":"SUM('2000:2014'!H277)","v":0},{"$f":"SUM('2000:2014'!I277)","v":0},{"$f":"SUM('2000:2014'!J277)","v":0},{"$f":"SUM('2000:2014'!K277)","v":0},{"$f":"SUM('2000:2014'!L277)","v":0},{"$f":"SUM('2000:2014'!M277)","v":0},{"$f":"SUM('2000:2014'!N277)","v":0},{"$f":"SUM('2000:2014'!O277)","v":0},{"$f":"SUM('2000:2014'!P277)","v":0},{"$f":"SUM('2000:2014'!Q277)","v":0},{"$f":"SUM('2000:2014'!R277)","v":0},{"$f":"SUM('2000:2014'!S277)","v":0},{"$f":"SUM('2000:2014'!T277)","v":0},{"$f":"SUM('2000:2014'!U277)","v":0},{"$f":"SUM('2000:2014'!V277)","v":0},{"$f":"SUM('2000:2014'!W277)","v":0},{"$f":"SUM('2000:2014'!X277)","v":0},{"$f":"SUM('2000:2014'!Y277)","v":0},{"$f":"SUM('2000:2014'!Z277)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E278)","v":0},{"$f":"SUM('2000:2014'!F278)","v":0},{"$f":"SUM('2000:2014'!G278)","v":0},{"$f":"SUM('2000:2014'!H278)","v":0},{"$f":"SUM('2000:2014'!I278)","v":0},{"$f":"SUM('2000:2014'!J278)","v":0},{"$f":"SUM('2000:2014'!K278)","v":0},{"$f":"SUM('2000:2014'!L278)","v":0},{"$f":"SUM('2000:2014'!M278)","v":0},{"$f":"SUM('2000:2014'!N278)","v":0},{"$f":"SUM('2000:2014'!O278)","v":0},{"$f":"SUM('2000:2014'!P278)","v":0},{"$f":"SUM('2000:2014'!Q278)","v":0},{"$f":"SUM('2000:2014'!R278)","v":0},{"$f":"SUM('2000:2014'!S278)","v":0},{"$f":"SUM('2000:2014'!T278)","v":0},{"$f":"SUM('2000:2014'!U278)","v":0},{"$f":"SUM('2000:2014'!V278)","v":0},{"$f":"SUM('2000:2014'!W278)","v":0},{"$f":"SUM('2000:2014'!X278)","v":0},{"$f":"SUM('2000:2014'!Y278)","v":0},{"$f":"SUM('2000:2014'!Z278)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E283)","v":0},{"$f":"SUM('2000:2014'!F283)","v":0},{"$f":"SUM('2000:2014'!G283)","v":0},{"$f":"SUM('2000:2014'!H283)","v":0},{"$f":"SUM('2000:2014'!I283)","v":0},{"$f":"SUM('2000:2014'!J283)","v":0},{"$f":"SUM('2000:2014'!K283)","v":0},{"$f":"SUM('2000:2014'!L283)","v":0},{"$f":"SUM('2000:2014'!M283)","v":0},{"$f":"SUM('2000:2014'!N283)","v":-0.20849926798754007},{"$f":"SUM('2000:2014'!O283)","v":0},{"$f":"SUM('2000:2014'!P283)","v":0},{"$f":"SUM('2000:2014'!Q283)","v":0},{"$f":"SUM('2000:2014'!R283)","v":0},{"$f":"SUM('2000:2014'!S283)","v":9.8398193206161721E-3},{"$f":"SUM('2000:2014'!T283)","v":0},{"$f":"SUM('2000:2014'!U283)","v":0},{"$f":"SUM('2000:2014'!V283)","v":0},{"$f":"SUM('2000:2014'!W283)","v":0},{"$f":"SUM('2000:2014'!X283)","v":0},{"$f":"SUM('2000:2014'!Y283)","v":0},{"$f":"SUM('2000:2014'!Z283)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E284)","v":0},{"$f":"SUM('2000:2014'!F284)","v":0},{"$f":"SUM('2000:2014'!G284)","v":0},{"$f":"SUM('2000:2014'!H284)","v":0},{"$f":"SUM('2000:2014'!I284)","v":0},{"$f":"SUM('2000:2014'!J284)","v":0},{"$f":"SUM('2000:2014'!K284)","v":0},{"$f":"SUM('2000:2014'!L284)","v":0},{"$f":"SUM('2000:2014'!M284)","v":0},{"$f":"SUM('2000:2014'!N284)","v":0},{"$f":"SUM('2000:2014'!O284)","v":0},{"$f":"SUM('2000:2014'!P284)","v":0},{"$f":"SUM('2000:2014'!Q284)","v":0},{"$f":"SUM('2000:2014'!R284)","v":0},{"$f":"SUM('2000:2014'!S284)","v":2.4599548301540361E-3},{"$f":"SUM('2000:2014'!T284)","v":0},{"$f":"SUM('2000:2014'!U284)","v":0},{"$f":"SUM('2000:2014'!V284)","v":0},{"$f":"SUM('2000:2014'!W284)","v":0},{"$f":"SUM('2000:2014'!X284)","v":0},{"$f":"SUM('2000:2014'!Y284)","v":0},{"$f":"SUM('2000:2014'!Z284)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E285)","v":0},{"$f":"SUM('2000:2014'!F285)","v":0},{"$f":"SUM('2000:2014'!G285)","v":0},{"$f":"SUM('2000:2014'!H285)","v":0},{"$f":"SUM('2000:2014'!I285)","v":0},{"$f":"SUM('2000:2014'!J285)","v":0},{"$f":"SUM('2000:2014'!K285)","v":0},{"$f":"SUM('2000:2014'!L285)","v":0},{"$f":"SUM('2000:2014'!M285)","v":0},{"$f":"SUM('2000:2014'!N285)","v":-1.1191209831036701},{"$f":"SUM('2000:2014'!O285)","v":0},{"$f":"SUM('2000:2014'!P285)","v":0},{"$f":"SUM('2000:2014'!Q285)","v":0},{"$f":"SUM('2000:2014'!R285)","v":0},{"$f":"SUM('2000:2014'!S285)","v":0},{"$f":"SUM('2000:2014'!T285)","v":0},{"$f":"SUM('2000:2014'!U285)","v":0},{"$f":"SUM('2000:2014'!V285)","v":0},{"$f":"SUM('2000:2014'!W285)","v":0},{"$f":"SUM('2000:2014'!X285)","v":0},{"$f":"SUM('2000:2014'!Y285)","v":0},{"$f":"SUM('2000:2014'!Z285)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E286)","v":0},{"$f":"SUM('2000:2014'!F286)","v":0},{"$f":"SUM('2000:2014'!G286)","v":0},{"$f":"SUM('2000:2014'!H286)","v":0},{"$f":"SUM('2000:2014'!I286)","v":0},{"$f":"SUM('2000:2014'!J286)","v":0},{"$f":"SUM('2000:2014'!K286)","v":0},{"$f":"SUM('2000:2014'!L286)","v":0},{"$f":"SUM('2000:2014'!M286)","v":0},{"$f":"SUM('2000:2014'!N286)","v":-3.0921197184075071E-4},{"$f":"SUM('2000:2014'!O286)","v":0},{"$f":"SUM('2000:2014'!P286)","v":0},{"$f":"SUM('2000:2014'!Q286)","v":0},{"$f":"SUM('2000:2014'!R286)","v":0},{"$f":"SUM('2000:2014'!S286)","v":0},{"$f":"SUM('2000:2014'!T286)","v":0},{"$f":"SUM('2000:2014'!U286)","v":0},{"$f":"SUM('2000:2014'!V286)","v":0},{"$f":"SUM('2000:2014'!W286)","v":0},{"$f":"SUM('2000:2014'!X286)","v":0},{"$f":"SUM('2000:2014'!Y286)","v":0},{"$f":"SUM('2000:2014'!Z286)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E287)","v":0},{"$f":"SUM('2000:2014'!F287)","v":0},{"$f":"SUM('2000:2014'!G287)","v":0},{"$f":"SUM('2000:2014'!H287)","v":0},{"$f":"SUM('2000:2014'!I287)","v":-0.76952419419852958},{"$f":"SUM('2000:2014'!J287)","v":0},{"$f":"SUM('2000:2014'!K287)","v":0},{"$f":"SUM('2000:2014'!L287)","v":0},{"$f":"SUM('2000:2014'!M287)","v":0},{"$f":"SUM('2000:2014'!N287)","v":0},{"$f":"SUM('2000:2014'!O287)","v":0},{"$f":"SUM('2000:2014'!P287)","v":0},{"$f":"SUM('2000:2014'!Q287)","v":0},{"$f":"SUM('2000:2014'!R287)","v":0},{"$f":"SUM('2000:2014'!S287)","v":0},{"$f":"SUM('2000:2014'!T287)","v":0},{"$f":"SUM('2000:2014'!U287)","v":0},{"$f":"SUM('2000:2014'!V287)","v":0},{"$f":"SUM('2000:2014'!W287)","v":0},{"$f":"SUM('2000:2014'!X287)","v":0},{"$f":"SUM('2000:2014'!Y287)","v":0},{"$f":"SUM('2000:2014'!Z287)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E288)","v":0},{"$f":"SUM('2000:2014'!F288)","v":0},{"$f":"SUM('2000:2014'!G288)","v":0},{"$f":"SUM('2000:2014'!H288)","v":0},{"$f":"SUM('2000:2014'!I288)","v":0},{"$f":"SUM('2000:2014'!J288)","v":0},{"$f":"SUM('2000:2014'!K288)","v":0},{"$f":"SUM('2000:2014'!L288)","v":0},{"$f":"SUM('2000:2014'!M288)","v":0},{"$f":"SUM('2000:2014'!N288)","v":-4.0857581269706178E-2},{"$f":"SUM('2000:2014'!O288)","v":0},{"$f":"SUM('2000:2014'!P288)","v":0},{"$f":"SUM('2000:2014'!Q288)","v":0},{"$f":"SUM('2000:2014'!R288)","v":0},{"$f":"SUM('2000:2014'!S288)","v":0},{"$f":"SUM('2000:2014'!T288)","v":0},{"$f":"SUM('2000:2014'!U288)","v":0},{"$f":"SUM('2000:2014'!V288)","v":0},{"$f":"SUM('2000:2014'!W288)","v":0},{"$f":"SUM('2000:2014'!X288)","v":0},{"$f":"SUM('2000:2014'!Y288)","v":0},{"$f":"SUM('2000:2014'!Z288)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E289)","v":0},{"$f":"SUM('2000:2014'!F289)","v":0},{"$f":"SUM('2000:2014'!G289)","v":0},{"$f":"SUM('2000:2014'!H289)","v":0},{"$f":"SUM('2000:2014'!I289)","v":-5.4791111340835377E-2},{"$f":"SUM('2000:2014'!J289)","v":0},{"$f":"SUM('2000:2014'!K289)","v":0},{"$f":"SUM('2000:2014'!L289)","v":0},{"$f":"SUM('2000:2014'!M289)","v":0},{"$f":"SUM('2000:2014'!N289)","v":-2.1793047962739547E-3},{"$f":"SUM('2000:2014'!O289)","v":0},{"$f":"SUM('2000:2014'!P289)","v":0},{"$f":"SUM('2000:2014'!Q289)","v":0},{"$f":"SUM('2000:2014'!R289)","v":0},{"$f":"SUM('2000:2014'!S289)","v":0},{"$f":"SUM('2000:2014'!T289)","v":0},{"$f":"SUM('2000:2014'!U289)","v":0},{"$f":"SUM('2000:2014'!V289)","v":0},{"$f":"SUM('2000:2014'!W289)","v":0},{"$f":"SUM('2000:2014'!X289)","v":0},{"$f":"SUM('2000:2014'!Y289)","v":0},{"$f":"SUM('2000:2014'!Z289)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E290)","v":0},{"$f":"SUM('2000:2014'!F290)","v":0},{"$f":"SUM('2000:2014'!G290)","v":0},{"$f":"SUM('2000:2014'!H290)","v":0},{"$f":"SUM('2000:2014'!I290)","v":0},{"$f":"SUM('2000:2014'!J290)","v":0},{"$f":"SUM('2000:2014'!K290)","v":0},{"$f":"SUM('2000:2014'!L290)","v":0},{"$f":"SUM('2000:2014'!M290)","v":0},{"$f":"SUM('2000:2014'!N290)","v":-3.5979610995424426E-2},{"$f":"SUM('2000:2014'!O290)","v":0},{"$f":"SUM('2000:2014'!P290)","v":0},{"$f":"SUM('2000:2014'!Q290)","v":0},{"$f":"SUM('2000:2014'!R290)","v":0},{"$f":"SUM('2000:2014'!S290)","v":0},{"$f":"SUM('2000:2014'!T290)","v":0},{"$f":"SUM('2000:2014'!U290)","v":0},{"$f":"SUM('2000:2014'!V290)","v":0},{"$f":"SUM('2000:2014'!W290)","v":0},{"$f":"SUM('2000:2014'!X290)","v":0},{"$f":"SUM('2000:2014'!Y290)","v":0},{"$f":"SUM('2000:2014'!Z290)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E291)","v":0},{"$f":"SUM('2000:2014'!F291)","v":0},{"$f":"SUM('2000:2014'!G291)","v":0},{"$f":"SUM('2000:2014'!H291)","v":0},{"$f":"SUM('2000:2014'!I291)","v":0},{"$f":"SUM('2000:2014'!J291)","v":0},{"$f":"SUM('2000:2014'!K291)","v":0},{"$f":"SUM('2000:2014'!L291)","v":0},{"$f":"SUM('2000:2014'!M291)","v":0},{"$f":"SUM('2000:2014'!N291)","v":0},{"$f":"SUM('2000:2014'!O291)","v":0},{"$f":"SUM('2000:2014'!P291)","v":0},{"$f":"SUM('2000:2014'!Q291)","v":0},{"$f":"SUM('2000:2014'!R291)","v":0},{"$f":"SUM('2000:2014'!S291)","v":0},{"$f":"SUM('2000:2014'!T291)","v":0},{"$f":"SUM('2000:2014'!U291)","v":0},{"$f":"SUM('2000:2014'!V291)","v":0},{"$f":"SUM('2000:2014'!W291)","v":0},{"$f":"SUM('2000:2014'!X291)","v":0},{"$f":"SUM('2000:2014'!Y291)","v":0},{"$f":"SUM('2000:2014'!Z291)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E292)","v":0},{"$f":"SUM('2000:2014'!F292)","v":0},{"$f":"SUM('2000:2014'!G292)","v":0},{"$f":"SUM('2000:2014'!H292)","v":0},{"$f":"SUM('2000:2014'!I292)","v":-7.0094048524125272},{"$f":"SUM('2000:2014'!J292)","v":0},{"$f":"SUM('2000:2014'!K292)","v":0},{"$f":"SUM('2000:2014'!L292)","v":0},{"$f":"SUM('2000:2014'!M292)","v":0},{"$f":"SUM('2000:2014'!N292)","v":-1.2646253502572791E-16},{"$f":"SUM('2000:2014'!O292)","v":0},{"$f":"SUM('2000:2014'!P292)","v":0},{"$f":"SUM('2000:2014'!Q292)","v":0},{"$f":"SUM('2000:2014'!R292)","v":0},{"$f":"SUM('2000:2014'!S292)","v":0},{"$f":"SUM('2000:2014'!T292)","v":0},{"$f":"SUM('2000:2014'!U292)","v":0},{"$f":"SUM('2000:2014'!V292)","v":0},{"$f":"SUM('2000:2014'!W292)","v":0},{"$f":"SUM('2000:2014'!X292)","v":0},{"$f":"SUM('2000:2014'!Y292)","v":0},{"$f":"SUM('2000:2014'!Z292)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E293)","v":0},{"$f":"SUM('2000:2014'!F293)","v":0},{"$f":"SUM('2000:2014'!G293)","v":0},{"$f":"SUM('2000:2014'!H293)","v":0},{"$f":"SUM('2000:2014'!I293)","v":0},{"$f":"SUM('2000:2014'!J293)","v":0},{"$f":"SUM('2000:2014'!K293)","v":0},{"$f":"SUM('2000:2014'!L293)","v":0},{"$f":"SUM('2000:2014'!M293)","v":0},{"$f":"SUM('2000:2014'!N293)","v":0},{"$f":"SUM('2000:2014'!O293)","v":0},{"$f":"SUM('2000:2014'!P293)","v":0},{"$f":"SUM('2000:2014'!Q293)","v":0},{"$f":"SUM('2000:2014'!R293)","v":0},{"$f":"SUM('2000:2014'!S293)","v":0},{"$f":"SUM('2000:2014'!T293)","v":0},{"$f":"SUM('2000:2014'!U293)","v":0},{"$f":"SUM('2000:2014'!V293)","v":0},{"$f":"SUM('2000:2014'!W293)","v":0},{"$f":"SUM('2000:2014'!X293)","v":0},{"$f":"SUM('2000:2014'!Y293)","v":0},{"$f":"SUM('2000:2014'!Z293)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E294)","v":0},{"$f":"SUM('2000:2014'!F294)","v":0},{"$f":"SUM('2000:2014'!G294)","v":0},{"$f":"SUM('2000:2014'!H294)","v":0},{"$f":"SUM('2000:2014'!I294)","v":0},{"$f":"SUM('2000:2014'!J294)","v":0},{"$f":"SUM('2000:2014'!K294)","v":0},{"$f":"SUM('2000:2014'!L294)","v":0},{"$f":"SUM('2000:2014'!M294)","v":0},{"$f":"SUM('2000:2014'!N294)","v":-6.4371074238770714},{"$f":"SUM('2000:2014'!O294)","v":0},{"$f":"SUM('2000:2014'!P294)","v":0},{"$f":"SUM('2000:2014'!Q294)","v":0},{"$f":"SUM('2000:2014'!R294)","v":0},{"$f":"SUM('2000:2014'!S294)","v":0},{"$f":"SUM('2000:2014'!T294)","v":0},{"$f":"SUM('2000:2014'!U294)","v":0},{"$f":"SUM('2000:2014'!V294)","v":0},{"$f":"SUM('2000:2014'!W294)","v":0},{"$f":"SUM('2000:2014'!X294)","v":0},{"$f":"SUM('2000:2014'!Y294)","v":0},{"$f":"SUM('2000:2014'!Z294)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E295)","v":0},{"$f":"SUM('2000:2014'!F295)","v":0},{"$f":"SUM('2000:2014'!G295)","v":0},{"$f":"SUM('2000:2014'!H295)","v":0},{"$f":"SUM('2000:2014'!I295)","v":0},{"$f":"SUM('2000:2014'!J295)","v":0},{"$f":"SUM('2000:2014'!K295)","v":0},{"$f":"SUM('2000:2014'!L295)","v":0},{"$f":"SUM('2000:2014'!M295)","v":0},{"$f":"SUM('2000:2014'!N295)","v":-6.2458529730363538E-16},{"$f":"SUM('2000:2014'!O295)","v":0},{"$f":"SUM('2000:2014'!P295)","v":0},{"$f":"SUM('2000:2014'!Q295)","v":0},{"$f":"SUM('2000:2014'!R295)","v":0},{"$f":"SUM('2000:2014'!S295)","v":0},{"$f":"SUM('2000:2014'!T295)","v":0},{"$f":"SUM('2000:2014'!U295)","v":0},{"$f":"SUM('2000:2014'!V295)","v":0},{"$f":"SUM('2000:2014'!W295)","v":0},{"$f":"SUM('2000:2014'!X295)","v":0},{"$f":"SUM('2000:2014'!Y295)","v":0},{"$f":"SUM('2000:2014'!Z295)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E296)","v":0},{"$f":"SUM('2000:2014'!F296)","v":0},{"$f":"SUM('2000:2014'!G296)","v":0},{"$f":"SUM('2000:2014'!H296)","v":0},{"$f":"SUM('2000:2014'!I296)","v":0},{"$f":"SUM('2000:2014'!J296)","v":0},{"$f":"SUM('2000:2014'!K296)","v":0},{"$f":"SUM('2000:2014'!L296)","v":0},{"$f":"SUM('2000:2014'!M296)","v":0},{"$f":"SUM('2000:2014'!N296)","v":0},{"$f":"SUM('2000:2014'!O296)","v":0},{"$f":"SUM('2000:2014'!P296)","v":0},{"$f":"SUM('2000:2014'!Q296)","v":0},{"$f":"SUM('2000:2014'!R296)","v":0},{"$f":"SUM('2000:2014'!S296)","v":0},{"$f":"SUM('2000:2014'!T296)","v":0},{"$f":"SUM('2000:2014'!U296)","v":0},{"$f":"SUM('2000:2014'!V296)","v":0},{"$f":"SUM('2000:2014'!W296)","v":0},{"$f":"SUM('2000:2014'!X296)","v":0},{"$f":"SUM('2000:2014'!Y296)","v":0},{"$f":"SUM('2000:2014'!Z296)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-7.833720157951892,0,0,0,0,-7.8440533840015281,0,0,0,0,1.2299774150770208E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E301)","v":0},{"$f":"SUM('2000:2014'!F301)","v":0},{"$f":"SUM('2000:2014'!G301)","v":0},{"$f":"SUM('2000:2014'!H301)","v":0},{"$f":"SUM('2000:2014'!I301)","v":0},{"$f":"SUM('2000:2014'!J301)","v":0},{"$f":"SUM('2000:2014'!K301)","v":0},{"$f":"SUM('2000:2014'!L301)","v":0},{"$f":"SUM('2000:2014'!M301)","v":0},{"$f":"SUM('2000:2014'!N301)","v":0},{"$f":"SUM('2000:2014'!O301)","v":0},{"$f":"SUM('2000:2014'!P301)","v":0},{"$f":"SUM('2000:2014'!Q301)","v":0},{"$f":"SUM('2000:2014'!R301)","v":0},{"$f":"SUM('2000:2014'!S301)","v":0},{"$f":"SUM('2000:2014'!T301)","v":0},{"$f":"SUM('2000:2014'!U301)","v":0},{"$f":"SUM('2000:2014'!V301)","v":0},{"$f":"SUM('2000:2014'!W301)","v":0},{"$f":"SUM('2000:2014'!X301)","v":0},{"$f":"SUM('2000:2014'!Y301)","v":0},{"$f":"SUM('2000:2014'!Z301)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E302)","v":0},{"$f":"SUM('2000:2014'!F302)","v":0},{"$f":"SUM('2000:2014'!G302)","v":0},{"$f":"SUM('2000:2014'!H302)","v":0},{"$f":"SUM('2000:2014'!I302)","v":0},{"$f":"SUM('2000:2014'!J302)","v":0},{"$f":"SUM('2000:2014'!K302)","v":0},{"$f":"SUM('2000:2014'!L302)","v":0},{"$f":"SUM('2000:2014'!M302)","v":0},{"$f":"SUM('2000:2014'!N302)","v":0},{"$f":"SUM('2000:2014'!O302)","v":0},{"$f":"SUM('2000:2014'!P302)","v":0},{"$f":"SUM('2000:2014'!Q302)","v":0},{"$f":"SUM('2000:2014'!R302)","v":0},{"$f":"SUM('2000:2014'!S302)","v":0},{"$f":"SUM('2000:2014'!T302)","v":0},{"$f":"SUM('2000:2014'!U302)","v":0},{"$f":"SUM('2000:2014'!V302)","v":0},{"$f":"SUM('2000:2014'!W302)","v":0},{"$f":"SUM('2000:2014'!X302)","v":0},{"$f":"SUM('2000:2014'!Y302)","v":0},{"$f":"SUM('2000:2014'!Z302)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E303)","v":0},{"$f":"SUM('2000:2014'!F303)","v":0},{"$f":"SUM('2000:2014'!G303)","v":0},{"$f":"SUM('2000:2014'!H303)","v":0},{"$f":"SUM('2000:2014'!I303)","v":0},{"$f":"SUM('2000:2014'!J303)","v":0},{"$f":"SUM('2000:2014'!K303)","v":0},{"$f":"SUM('2000:2014'!L303)","v":0},{"$f":"SUM('2000:2014'!M303)","v":0},{"$f":"SUM('2000:2014'!N303)","v":0},{"$f":"SUM('2000:2014'!O303)","v":0},{"$f":"SUM('2000:2014'!P303)","v":0},{"$f":"SUM('2000:2014'!Q303)","v":0},{"$f":"SUM('2000:2014'!R303)","v":0},{"$f":"SUM('2000:2014'!S303)","v":0},{"$f":"SUM('2000:2014'!T303)","v":0},{"$f":"SUM('2000:2014'!U303)","v":0},{"$f":"SUM('2000:2014'!V303)","v":0},{"$f":"SUM('2000:2014'!W303)","v":0},{"$f":"SUM('2000:2014'!X303)","v":0},{"$f":"SUM('2000:2014'!Y303)","v":0},{"$f":"SUM('2000:2014'!Z303)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E304)","v":0},{"$f":"SUM('2000:2014'!F304)","v":0},{"$f":"SUM('2000:2014'!G304)","v":0},{"$f":"SUM('2000:2014'!H304)","v":0},{"$f":"SUM('2000:2014'!I304)","v":0},{"$f":"SUM('2000:2014'!J304)","v":0},{"$f":"SUM('2000:2014'!K304)","v":0},{"$f":"SUM('2000:2014'!L304)","v":0},{"$f":"SUM('2000:2014'!M304)","v":0},{"$f":"SUM('2000:2014'!N304)","v":0},{"$f":"SUM('2000:2014'!O304)","v":0},{"$f":"SUM('2000:2014'!P304)","v":0},{"$f":"SUM('2000:2014'!Q304)","v":0},{"$f":"SUM('2000:2014'!R304)","v":0},{"$f":"SUM('2000:2014'!S304)","v":0},{"$f":"SUM('2000:2014'!T304)","v":0},{"$f":"SUM('2000:2014'!U304)","v":0},{"$f":"SUM('2000:2014'!V304)","v":0},{"$f":"SUM('2000:2014'!W304)","v":0},{"$f":"SUM('2000:2014'!X304)","v":0},{"$f":"SUM('2000:2014'!Y304)","v":0},{"$f":"SUM('2000:2014'!Z304)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E305)","v":0},{"$f":"SUM('2000:2014'!F305)","v":0},{"$f":"SUM('2000:2014'!G305)","v":0},{"$f":"SUM('2000:2014'!H305)","v":0},{"$f":"SUM('2000:2014'!I305)","v":0},{"$f":"SUM('2000:2014'!J305)","v":0},{"$f":"SUM('2000:2014'!K305)","v":0},{"$f":"SUM('2000:2014'!L305)","v":0},{"$f":"SUM('2000:2014'!M305)","v":0},{"$f":"SUM('2000:2014'!N305)","v":0},{"$f":"SUM('2000:2014'!O305)","v":0},{"$f":"SUM('2000:2014'!P305)","v":0},{"$f":"SUM('2000:2014'!Q305)","v":0},{"$f":"SUM('2000:2014'!R305)","v":0},{"$f":"SUM('2000:2014'!S305)","v":0},{"$f":"SUM('2000:2014'!T305)","v":0},{"$f":"SUM('2000:2014'!U305)","v":0},{"$f":"SUM('2000:2014'!V305)","v":0},{"$f":"SUM('2000:2014'!W305)","v":0},{"$f":"SUM('2000:2014'!X305)","v":0},{"$f":"SUM('2000:2014'!Y305)","v":0},{"$f":"SUM('2000:2014'!Z305)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E306)","v":0},{"$f":"SUM('2000:2014'!F306)","v":0},{"$f":"SUM('2000:2014'!G306)","v":0},{"$f":"SUM('2000:2014'!H306)","v":0},{"$f":"SUM('2000:2014'!I306)","v":0},{"$f":"SUM('2000:2014'!J306)","v":0},{"$f":"SUM('2000:2014'!K306)","v":0},{"$f":"SUM('2000:2014'!L306)","v":0},{"$f":"SUM('2000:2014'!M306)","v":0},{"$f":"SUM('2000:2014'!N306)","v":0},{"$f":"SUM('2000:2014'!O306)","v":0},{"$f":"SUM('2000:2014'!P306)","v":0},{"$f":"SUM('2000:2014'!Q306)","v":0},{"$f":"SUM('2000:2014'!R306)","v":0},{"$f":"SUM('2000:2014'!S306)","v":0},{"$f":"SUM('2000:2014'!T306)","v":0},{"$f":"SUM('2000:2014'!U306)","v":0},{"$f":"SUM('2000:2014'!V306)","v":0},{"$f":"SUM('2000:2014'!W306)","v":0},{"$f":"SUM('2000:2014'!X306)","v":0},{"$f":"SUM('2000:2014'!Y306)","v":0},{"$f":"SUM('2000:2014'!Z306)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E307)","v":0},{"$f":"SUM('2000:2014'!F307)","v":0},{"$f":"SUM('2000:2014'!G307)","v":0},{"$f":"SUM('2000:2014'!H307)","v":0},{"$f":"SUM('2000:2014'!I307)","v":0},{"$f":"SUM('2000:2014'!J307)","v":0},{"$f":"SUM('2000:2014'!K307)","v":0},{"$f":"SUM('2000:2014'!L307)","v":0},{"$f":"SUM('2000:2014'!M307)","v":0},{"$f":"SUM('2000:2014'!N307)","v":0},{"$f":"SUM('2000:2014'!O307)","v":0},{"$f":"SUM('2000:2014'!P307)","v":0},{"$f":"SUM('2000:2014'!Q307)","v":0},{"$f":"SUM('2000:2014'!R307)","v":0},{"$f":"SUM('2000:2014'!S307)","v":0},{"$f":"SUM('2000:2014'!T307)","v":0},{"$f":"SUM('2000:2014'!U307)","v":0},{"$f":"SUM('2000:2014'!V307)","v":0},{"$f":"SUM('2000:2014'!W307)","v":0},{"$f":"SUM('2000:2014'!X307)","v":0},{"$f":"SUM('2000:2014'!Y307)","v":0},{"$f":"SUM('2000:2014'!Z307)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E308)","v":0},{"$f":"SUM('2000:2014'!F308)","v":0},{"$f":"SUM('2000:2014'!G308)","v":0},{"$f":"SUM('2000:2014'!H308)","v":0},{"$f":"SUM('2000:2014'!I308)","v":0},{"$f":"SUM('2000:2014'!J308)","v":0},{"$f":"SUM('2000:2014'!K308)","v":0},{"$f":"SUM('2000:2014'!L308)","v":0},{"$f":"SUM('2000:2014'!M308)","v":0},{"$f":"SUM('2000:2014'!N308)","v":0},{"$f":"SUM('2000:2014'!O308)","v":0},{"$f":"SUM('2000:2014'!P308)","v":0},{"$f":"SUM('2000:2014'!Q308)","v":0},{"$f":"SUM('2000:2014'!R308)","v":0},{"$f":"SUM('2000:2014'!S308)","v":0},{"$f":"SUM('2000:2014'!T308)","v":0},{"$f":"SUM('2000:2014'!U308)","v":0},{"$f":"SUM('2000:2014'!V308)","v":0},{"$f":"SUM('2000:2014'!W308)","v":0},{"$f":"SUM('2000:2014'!X308)","v":0},{"$f":"SUM('2000:2014'!Y308)","v":0},{"$f":"SUM('2000:2014'!Z308)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E309)","v":0},{"$f":"SUM('2000:2014'!F309)","v":0},{"$f":"SUM('2000:2014'!G309)","v":0},{"$f":"SUM('2000:2014'!H309)","v":0},{"$f":"SUM('2000:2014'!I309)","v":0},{"$f":"SUM('2000:2014'!J309)","v":0},{"$f":"SUM('2000:2014'!K309)","v":0},{"$f":"SUM('2000:2014'!L309)","v":0},{"$f":"SUM('2000:2014'!M309)","v":0},{"$f":"SUM('2000:2014'!N309)","v":0},{"$f":"SUM('2000:2014'!O309)","v":0},{"$f":"SUM('2000:2014'!P309)","v":0},{"$f":"SUM('2000:2014'!Q309)","v":0},{"$f":"SUM('2000:2014'!R309)","v":0},{"$f":"SUM('2000:2014'!S309)","v":0},{"$f":"SUM('2000:2014'!T309)","v":0},{"$f":"SUM('2000:2014'!U309)","v":0},{"$f":"SUM('2000:2014'!V309)","v":0},{"$f":"SUM('2000:2014'!W309)","v":0},{"$f":"SUM('2000:2014'!X309)","v":0},{"$f":"SUM('2000:2014'!Y309)","v":0},{"$f":"SUM('2000:2014'!Z309)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E310)","v":0},{"$f":"SUM('2000:2014'!F310)","v":0},{"$f":"SUM('2000:2014'!G310)","v":0},{"$f":"SUM('2000:2014'!H310)","v":0},{"$f":"SUM('2000:2014'!I310)","v":0},{"$f":"SUM('2000:2014'!J310)","v":0},{"$f":"SUM('2000:2014'!K310)","v":0},{"$f":"SUM('2000:2014'!L310)","v":0},{"$f":"SUM('2000:2014'!M310)","v":0},{"$f":"SUM('2000:2014'!N310)","v":0},{"$f":"SUM('2000:2014'!O310)","v":0},{"$f":"SUM('2000:2014'!P310)","v":0},{"$f":"SUM('2000:2014'!Q310)","v":0},{"$f":"SUM('2000:2014'!R310)","v":0},{"$f":"SUM('2000:2014'!S310)","v":0},{"$f":"SUM('2000:2014'!T310)","v":0},{"$f":"SUM('2000:2014'!U310)","v":0},{"$f":"SUM('2000:2014'!V310)","v":0},{"$f":"SUM('2000:2014'!W310)","v":0},{"$f":"SUM('2000:2014'!X310)","v":0},{"$f":"SUM('2000:2014'!Y310)","v":0},{"$f":"SUM('2000:2014'!Z310)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E311)","v":0},{"$f":"SUM('2000:2014'!F311)","v":0},{"$f":"SUM('2000:2014'!G311)","v":0},{"$f":"SUM('2000:2014'!H311)","v":0},{"$f":"SUM('2000:2014'!I311)","v":0},{"$f":"SUM('2000:2014'!J311)","v":0},{"$f":"SUM('2000:2014'!K311)","v":0},{"$f":"SUM('2000:2014'!L311)","v":0},{"$f":"SUM('2000:2014'!M311)","v":0},{"$f":"SUM('2000:2014'!N311)","v":0},{"$f":"SUM('2000:2014'!O311)","v":0},{"$f":"SUM('2000:2014'!P311)","v":0},{"$f":"SUM('2000:2014'!Q311)","v":0},{"$f":"SUM('2000:2014'!R311)","v":0},{"$f":"SUM('2000:2014'!S311)","v":0},{"$f":"SUM('2000:2014'!T311)","v":0},{"$f":"SUM('2000:2014'!U311)","v":0},{"$f":"SUM('2000:2014'!V311)","v":0},{"$f":"SUM('2000:2014'!W311)","v":0},{"$f":"SUM('2000:2014'!X311)","v":0},{"$f":"SUM('2000:2014'!Y311)","v":0},{"$f":"SUM('2000:2014'!Z311)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E312)","v":0},{"$f":"SUM('2000:2014'!F312)","v":0},{"$f":"SUM('2000:2014'!G312)","v":0},{"$f":"SUM('2000:2014'!H312)","v":0},{"$f":"SUM('2000:2014'!I312)","v":0},{"$f":"SUM('2000:2014'!J312)","v":0},{"$f":"SUM('2000:2014'!K312)","v":0},{"$f":"SUM('2000:2014'!L312)","v":0},{"$f":"SUM('2000:2014'!M312)","v":0},{"$f":"SUM('2000:2014'!N312)","v":0},{"$f":"SUM('2000:2014'!O312)","v":0},{"$f":"SUM('2000:2014'!P312)","v":0},{"$f":"SUM('2000:2014'!Q312)","v":0},{"$f":"SUM('2000:2014'!R312)","v":0},{"$f":"SUM('2000:2014'!S312)","v":0},{"$f":"SUM('2000:2014'!T312)","v":0},{"$f":"SUM('2000:2014'!U312)","v":0},{"$f":"SUM('2000:2014'!V312)","v":0},{"$f":"SUM('2000:2014'!W312)","v":0},{"$f":"SUM('2000:2014'!X312)","v":0},{"$f":"SUM('2000:2014'!Y312)","v":0},{"$f":"SUM('2000:2014'!Z312)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E313)","v":0},{"$f":"SUM('2000:2014'!F313)","v":0},{"$f":"SUM('2000:2014'!G313)","v":0},{"$f":"SUM('2000:2014'!H313)","v":0},{"$f":"SUM('2000:2014'!I313)","v":0},{"$f":"SUM('2000:2014'!J313)","v":0},{"$f":"SUM('2000:2014'!K313)","v":0},{"$f":"SUM('2000:2014'!L313)","v":0},{"$f":"SUM('2000:2014'!M313)","v":0},{"$f":"SUM('2000:2014'!N313)","v":0},{"$f":"SUM('2000:2014'!O313)","v":0},{"$f":"SUM('2000:2014'!P313)","v":0},{"$f":"SUM('2000:2014'!Q313)","v":0},{"$f":"SUM('2000:2014'!R313)","v":0},{"$f":"SUM('2000:2014'!S313)","v":0},{"$f":"SUM('2000:2014'!T313)","v":0},{"$f":"SUM('2000:2014'!U313)","v":0},{"$f":"SUM('2000:2014'!V313)","v":0},{"$f":"SUM('2000:2014'!W313)","v":0},{"$f":"SUM('2000:2014'!X313)","v":0},{"$f":"SUM('2000:2014'!Y313)","v":0},{"$f":"SUM('2000:2014'!Z313)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E314)","v":0},{"$f":"SUM('2000:2014'!F314)","v":0},{"$f":"SUM('2000:2014'!G314)","v":0},{"$f":"SUM('2000:2014'!H314)","v":0},{"$f":"SUM('2000:2014'!I314)","v":0},{"$f":"SUM('2000:2014'!J314)","v":0},{"$f":"SUM('2000:2014'!K314)","v":0},{"$f":"SUM('2000:2014'!L314)","v":0},{"$f":"SUM('2000:2014'!M314)","v":0},{"$f":"SUM('2000:2014'!N314)","v":0},{"$f":"SUM('2000:2014'!O314)","v":0},{"$f":"SUM('2000:2014'!P314)","v":0},{"$f":"SUM('2000:2014'!Q314)","v":0},{"$f":"SUM('2000:2014'!R314)","v":0},{"$f":"SUM('2000:2014'!S314)","v":0},{"$f":"SUM('2000:2014'!T314)","v":0},{"$f":"SUM('2000:2014'!U314)","v":0},{"$f":"SUM('2000:2014'!V314)","v":0},{"$f":"SUM('2000:2014'!W314)","v":0},{"$f":"SUM('2000:2014'!X314)","v":0},{"$f":"SUM('2000:2014'!Y314)","v":0},{"$f":"SUM('2000:2014'!Z314)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E319)","v":0},{"$f":"SUM('2000:2014'!F319)","v":0},{"$f":"SUM('2000:2014'!G319)","v":0},{"$f":"SUM('2000:2014'!H319)","v":0},{"$f":"SUM('2000:2014'!I319)","v":0},{"$f":"SUM('2000:2014'!J319)","v":0},{"$f":"SUM('2000:2014'!K319)","v":0},{"$f":"SUM('2000:2014'!L319)","v":0},{"$f":"SUM('2000:2014'!M319)","v":0},{"$f":"SUM('2000:2014'!N319)","v":0},{"$f":"SUM('2000:2014'!O319)","v":0},{"$f":"SUM('2000:2014'!P319)","v":0},{"$f":"SUM('2000:2014'!Q319)","v":0},{"$f":"SUM('2000:2014'!R319)","v":0},{"$f":"SUM('2000:2014'!S319)","v":0},{"$f":"SUM('2000:2014'!T319)","v":0},{"$f":"SUM('2000:2014'!U319)","v":0},{"$f":"SUM('2000:2014'!V319)","v":0},{"$f":"SUM('2000:2014'!W319)","v":0},{"$f":"SUM('2000:2014'!X319)","v":0},{"$f":"SUM('2000:2014'!Y319)","v":0},{"$f":"SUM('2000:2014'!Z319)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E320)","v":0},{"$f":"SUM('2000:2014'!F320)","v":0},{"$f":"SUM('2000:2014'!G320)","v":0},{"$f":"SUM('2000:2014'!H320)","v":0},{"$f":"SUM('2000:2014'!I320)","v":0},{"$f":"SUM('2000:2014'!J320)","v":0},{"$f":"SUM('2000:2014'!K320)","v":0},{"$f":"SUM('2000:2014'!L320)","v":0},{"$f":"SUM('2000:2014'!M320)","v":0},{"$f":"SUM('2000:2014'!N320)","v":0},{"$f":"SUM('2000:2014'!O320)","v":0},{"$f":"SUM('2000:2014'!P320)","v":0},{"$f":"SUM('2000:2014'!Q320)","v":0},{"$f":"SUM('2000:2014'!R320)","v":0},{"$f":"SUM('2000:2014'!S320)","v":0},{"$f":"SUM('2000:2014'!T320)","v":0},{"$f":"SUM('2000:2014'!U320)","v":0},{"$f":"SUM('2000:2014'!V320)","v":0},{"$f":"SUM('2000:2014'!W320)","v":0},{"$f":"SUM('2000:2014'!X320)","v":0},{"$f":"SUM('2000:2014'!Y320)","v":0},{"$f":"SUM('2000:2014'!Z320)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E321)","v":0},{"$f":"SUM('2000:2014'!F321)","v":0},{"$f":"SUM('2000:2014'!G321)","v":0},{"$f":"SUM('2000:2014'!H321)","v":0},{"$f":"SUM('2000:2014'!I321)","v":0},{"$f":"SUM('2000:2014'!J321)","v":0},{"$f":"SUM('2000:2014'!K321)","v":0},{"$f":"SUM('2000:2014'!L321)","v":0},{"$f":"SUM('2000:2014'!M321)","v":0},{"$f":"SUM('2000:2014'!N321)","v":0},{"$f":"SUM('2000:2014'!O321)","v":0},{"$f":"SUM('2000:2014'!P321)","v":0},{"$f":"SUM('2000:2014'!Q321)","v":0},{"$f":"SUM('2000:2014'!R321)","v":0},{"$f":"SUM('2000:2014'!S321)","v":0},{"$f":"SUM('2000:2014'!T321)","v":0},{"$f":"SUM('2000:2014'!U321)","v":0},{"$f":"SUM('2000:2014'!V321)","v":0},{"$f":"SUM('2000:2014'!W321)","v":0},{"$f":"SUM('2000:2014'!X321)","v":0},{"$f":"SUM('2000:2014'!Y321)","v":0},{"$f":"SUM('2000:2014'!Z321)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E322)","v":0},{"$f":"SUM('2000:2014'!F322)","v":0},{"$f":"SUM('2000:2014'!G322)","v":0},{"$f":"SUM('2000:2014'!H322)","v":0},{"$f":"SUM('2000:2014'!I322)","v":0},{"$f":"SUM('2000:2014'!J322)","v":0},{"$f":"SUM('2000:2014'!K322)","v":0},{"$f":"SUM('2000:2014'!L322)","v":0},{"$f":"SUM('2000:2014'!M322)","v":0},{"$f":"SUM('2000:2014'!N322)","v":0},{"$f":"SUM('2000:2014'!O322)","v":0},{"$f":"SUM('2000:2014'!P322)","v":0},{"$f":"SUM('2000:2014'!Q322)","v":0},{"$f":"SUM('2000:2014'!R322)","v":0},{"$f":"SUM('2000:2014'!S322)","v":0},{"$f":"SUM('2000:2014'!T322)","v":0},{"$f":"SUM('2000:2014'!U322)","v":0},{"$f":"SUM('2000:2014'!V322)","v":0},{"$f":"SUM('2000:2014'!W322)","v":0},{"$f":"SUM('2000:2014'!X322)","v":0},{"$f":"SUM('2000:2014'!Y322)","v":0},{"$f":"SUM('2000:2014'!Z322)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E323)","v":0},{"$f":"SUM('2000:2014'!F323)","v":0},{"$f":"SUM('2000:2014'!G323)","v":0},{"$f":"SUM('2000:2014'!H323)","v":0},{"$f":"SUM('2000:2014'!I323)","v":0},{"$f":"SUM('2000:2014'!J323)","v":0},{"$f":"SUM('2000:2014'!K323)","v":0},{"$f":"SUM('2000:2014'!L323)","v":0},{"$f":"SUM('2000:2014'!M323)","v":0},{"$f":"SUM('2000:2014'!N323)","v":0},{"$f":"SUM('2000:2014'!O323)","v":0},{"$f":"SUM('2000:2014'!P323)","v":0},{"$f":"SUM('2000:2014'!Q323)","v":0},{"$f":"SUM('2000:2014'!R323)","v":0},{"$f":"SUM('2000:2014'!S323)","v":0},{"$f":"SUM('2000:2014'!T323)","v":0},{"$f":"SUM('2000:2014'!U323)","v":0},{"$f":"SUM('2000:2014'!V323)","v":0},{"$f":"SUM('2000:2014'!W323)","v":0},{"$f":"SUM('2000:2014'!X323)","v":0},{"$f":"SUM('2000:2014'!Y323)","v":0},{"$f":"SUM('2000:2014'!Z323)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E324)","v":0},{"$f":"SUM('2000:2014'!F324)","v":0},{"$f":"SUM('2000:2014'!G324)","v":0},{"$f":"SUM('2000:2014'!H324)","v":0},{"$f":"SUM('2000:2014'!I324)","v":0},{"$f":"SUM('2000:2014'!J324)","v":0},{"$f":"SUM('2000:2014'!K324)","v":0},{"$f":"SUM('2000:2014'!L324)","v":0},{"$f":"SUM('2000:2014'!M324)","v":0},{"$f":"SUM('2000:2014'!N324)","v":0},{"$f":"SUM('2000:2014'!O324)","v":0},{"$f":"SUM('2000:2014'!P324)","v":0},{"$f":"SUM('2000:2014'!Q324)","v":0},{"$f":"SUM('2000:2014'!R324)","v":0},{"$f":"SUM('2000:2014'!S324)","v":1.4376404279234775E-2},{"$f":"SUM('2000:2014'!T324)","v":0},{"$f":"SUM('2000:2014'!U324)","v":0},{"$f":"SUM('2000:2014'!V324)","v":0},{"$f":"SUM('2000:2014'!W324)","v":0},{"$f":"SUM('2000:2014'!X324)","v":0},{"$f":"SUM('2000:2014'!Y324)","v":0},{"$f":"SUM('2000:2014'!Z324)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E325)","v":0},{"$f":"SUM('2000:2014'!F325)","v":0},{"$f":"SUM('2000:2014'!G325)","v":0},{"$f":"SUM('2000:2014'!H325)","v":0},{"$f":"SUM('2000:2014'!I325)","v":0},{"$f":"SUM('2000:2014'!J325)","v":0},{"$f":"SUM('2000:2014'!K325)","v":0},{"$f":"SUM('2000:2014'!L325)","v":0},{"$f":"SUM('2000:2014'!M325)","v":0},{"$f":"SUM('2000:2014'!N325)","v":0},{"$f":"SUM('2000:2014'!O325)","v":0},{"$f":"SUM('2000:2014'!P325)","v":0},{"$f":"SUM('2000:2014'!Q325)","v":0},{"$f":"SUM('2000:2014'!R325)","v":0},{"$f":"SUM('2000:2014'!S325)","v":0},{"$f":"SUM('2000:2014'!T325)","v":0},{"$f":"SUM('2000:2014'!U325)","v":0},{"$f":"SUM('2000:2014'!V325)","v":0},{"$f":"SUM('2000:2014'!W325)","v":0},{"$f":"SUM('2000:2014'!X325)","v":0},{"$f":"SUM('2000:2014'!Y325)","v":0},{"$f":"SUM('2000:2014'!Z325)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E326)","v":0},{"$f":"SUM('2000:2014'!F326)","v":0},{"$f":"SUM('2000:2014'!G326)","v":0},{"$f":"SUM('2000:2014'!H326)","v":0},{"$f":"SUM('2000:2014'!I326)","v":0},{"$f":"SUM('2000:2014'!J326)","v":0},{"$f":"SUM('2000:2014'!K326)","v":0},{"$f":"SUM('2000:2014'!L326)","v":0},{"$f":"SUM('2000:2014'!M326)","v":0},{"$f":"SUM('2000:2014'!N326)","v":0},{"$f":"SUM('2000:2014'!O326)","v":0},{"$f":"SUM('2000:2014'!P326)","v":0},{"$f":"SUM('2000:2014'!Q326)","v":0},{"$f":"SUM('2000:2014'!R326)","v":0},{"$f":"SUM('2000:2014'!S326)","v":0},{"$f":"SUM('2000:2014'!T326)","v":0},{"$f":"SUM('2000:2014'!U326)","v":0},{"$f":"SUM('2000:2014'!V326)","v":0},{"$f":"SUM('2000:2014'!W326)","v":0},{"$f":"SUM('2000:2014'!X326)","v":0},{"$f":"SUM('2000:2014'!Y326)","v":0},{"$f":"SUM('2000:2014'!Z326)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E327)","v":0},{"$f":"SUM('2000:2014'!F327)","v":0},{"$f":"SUM('2000:2014'!G327)","v":0},{"$f":"SUM('2000:2014'!H327)","v":0},{"$f":"SUM('2000:2014'!I327)","v":0},{"$f":"SUM('2000:2014'!J327)","v":0},{"$f":"SUM('2000:2014'!K327)","v":0},{"$f":"SUM('2000:2014'!L327)","v":0},{"$f":"SUM('2000:2014'!M327)","v":0},{"$f":"SUM('2000:2014'!N327)","v":0},{"$f":"SUM('2000:2014'!O327)","v":0},{"$f":"SUM('2000:2014'!P327)","v":0},{"$f":"SUM('2000:2014'!Q327)","v":0},{"$f":"SUM('2000:2014'!R327)","v":0},{"$f":"SUM('2000:2014'!S327)","v":0},{"$f":"SUM('2000:2014'!T327)","v":0},{"$f":"SUM('2000:2014'!U327)","v":0},{"$f":"SUM('2000:2014'!V327)","v":0},{"$f":"SUM('2000:2014'!W327)","v":0},{"$f":"SUM('2000:2014'!X327)","v":0},{"$f":"SUM('2000:2014'!Y327)","v":0},{"$f":"SUM('2000:2014'!Z327)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E328)","v":0},{"$f":"SUM('2000:2014'!F328)","v":0},{"$f":"SUM('2000:2014'!G328)","v":0},{"$f":"SUM('2000:2014'!H328)","v":0},{"$f":"SUM('2000:2014'!I328)","v":0},{"$f":"SUM('2000:2014'!J328)","v":0},{"$f":"SUM('2000:2014'!K328)","v":0},{"$f":"SUM('2000:2014'!L328)","v":0},{"$f":"SUM('2000:2014'!M328)","v":0},{"$f":"SUM('2000:2014'!N328)","v":0},{"$f":"SUM('2000:2014'!O328)","v":0},{"$f":"SUM('2000:2014'!P328)","v":0},{"$f":"SUM('2000:2014'!Q328)","v":0},{"$f":"SUM('2000:2014'!R328)","v":0},{"$f":"SUM('2000:2014'!S328)","v":0},{"$f":"SUM('2000:2014'!T328)","v":0},{"$f":"SUM('2000:2014'!U328)","v":0},{"$f":"SUM('2000:2014'!V328)","v":0},{"$f":"SUM('2000:2014'!W328)","v":0},{"$f":"SUM('2000:2014'!X328)","v":0},{"$f":"SUM('2000:2014'!Y328)","v":0},{"$f":"SUM('2000:2014'!Z328)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E329)","v":0},{"$f":"SUM('2000:2014'!F329)","v":0},{"$f":"SUM('2000:2014'!G329)","v":0},{"$f":"SUM('2000:2014'!H329)","v":0},{"$f":"SUM('2000:2014'!I329)","v":0},{"$f":"SUM('2000:2014'!J329)","v":0},{"$f":"SUM('2000:2014'!K329)","v":0},{"$f":"SUM('2000:2014'!L329)","v":0},{"$f":"SUM('2000:2014'!M329)","v":0},{"$f":"SUM('2000:2014'!N329)","v":0},{"$f":"SUM('2000:2014'!O329)","v":0},{"$f":"SUM('2000:2014'!P329)","v":0},{"$f":"SUM('2000:2014'!Q329)","v":0},{"$f":"SUM('2000:2014'!R329)","v":0},{"$f":"SUM('2000:2014'!S329)","v":0},{"$f":"SUM('2000:2014'!T329)","v":0},{"$f":"SUM('2000:2014'!U329)","v":0},{"$f":"SUM('2000:2014'!V329)","v":0},{"$f":"SUM('2000:2014'!W329)","v":0},{"$f":"SUM('2000:2014'!X329)","v":0},{"$f":"SUM('2000:2014'!Y329)","v":0},{"$f":"SUM('2000:2014'!Z329)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E330)","v":0},{"$f":"SUM('2000:2014'!F330)","v":0},{"$f":"SUM('2000:2014'!G330)","v":0},{"$f":"SUM('2000:2014'!H330)","v":0},{"$f":"SUM('2000:2014'!I330)","v":0},{"$f":"SUM('2000:2014'!J330)","v":0},{"$f":"SUM('2000:2014'!K330)","v":0},{"$f":"SUM('2000:2014'!L330)","v":0},{"$f":"SUM('2000:2014'!M330)","v":0},{"$f":"SUM('2000:2014'!N330)","v":0},{"$f":"SUM('2000:2014'!O330)","v":0},{"$f":"SUM('2000:2014'!P330)","v":0},{"$f":"SUM('2000:2014'!Q330)","v":0},{"$f":"SUM('2000:2014'!R330)","v":0},{"$f":"SUM('2000:2014'!S330)","v":0},{"$f":"SUM('2000:2014'!T330)","v":0},{"$f":"SUM('2000:2014'!U330)","v":0},{"$f":"SUM('2000:2014'!V330)","v":0},{"$f":"SUM('2000:2014'!W330)","v":0},{"$f":"SUM('2000:2014'!X330)","v":0},{"$f":"SUM('2000:2014'!Y330)","v":0},{"$f":"SUM('2000:2014'!Z330)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E331)","v":0},{"$f":"SUM('2000:2014'!F331)","v":0},{"$f":"SUM('2000:2014'!G331)","v":0},{"$f":"SUM('2000:2014'!H331)","v":0},{"$f":"SUM('2000:2014'!I331)","v":0},{"$f":"SUM('2000:2014'!J331)","v":0},{"$f":"SUM('2000:2014'!K331)","v":0},{"$f":"SUM('2000:2014'!L331)","v":0},{"$f":"SUM('2000:2014'!M331)","v":0},{"$f":"SUM('2000:2014'!N331)","v":0},{"$f":"SUM('2000:2014'!O331)","v":0},{"$f":"SUM('2000:2014'!P331)","v":0},{"$f":"SUM('2000:2014'!Q331)","v":0},{"$f":"SUM('2000:2014'!R331)","v":0},{"$f":"SUM('2000:2014'!S331)","v":0},{"$f":"SUM('2000:2014'!T331)","v":0},{"$f":"SUM('2000:2014'!U331)","v":0},{"$f":"SUM('2000:2014'!V331)","v":0},{"$f":"SUM('2000:2014'!W331)","v":0},{"$f":"SUM('2000:2014'!X331)","v":0},{"$f":"SUM('2000:2014'!Y331)","v":0},{"$f":"SUM('2000:2014'!Z331)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E332)","v":0},{"$f":"SUM('2000:2014'!F332)","v":0},{"$f":"SUM('2000:2014'!G332)","v":0},{"$f":"SUM('2000:2014'!H332)","v":0},{"$f":"SUM('2000:2014'!I332)","v":0},{"$f":"SUM('2000:2014'!J332)","v":0},{"$f":"SUM('2000:2014'!K332)","v":0},{"$f":"SUM('2000:2014'!L332)","v":0},{"$f":"SUM('2000:2014'!M332)","v":0},{"$f":"SUM('2000:2014'!N332)","v":0},{"$f":"SUM('2000:2014'!O332)","v":0},{"$f":"SUM('2000:2014'!P332)","v":0},{"$f":"SUM('2000:2014'!Q332)","v":0},{"$f":"SUM('2000:2014'!R332)","v":0},{"$f":"SUM('2000:2014'!S332)","v":0},{"$f":"SUM('2000:2014'!T332)","v":0},{"$f":"SUM('2000:2014'!U332)","v":0},{"$f":"SUM('2000:2014'!V332)","v":0},{"$f":"SUM('2000:2014'!W332)","v":0},{"$f":"SUM('2000:2014'!X332)","v":0},{"$f":"SUM('2000:2014'!Y332)","v":0},{"$f":"SUM('2000:2014'!Z332)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E337)","v":1.3331721992774626},{"$f":"SUM('2000:2014'!F337)","v":3.157663636046963},{"$f":"SUM('2000:2014'!G337)","v":2.9913061284105558},{"$f":"SUM('2000:2014'!H337)","v":2.7919385732320148},{"$f":"SUM('2000:2014'!I337)","v":2.5652708896021417},{"$f":"SUM('2000:2014'!J337)","v":2.997823641453925},{"$f":"SUM('2000:2014'!K337)","v":4.3483929497476463},{"$f":"SUM('2000:2014'!L337)","v":5.74451233500697},{"$f":"SUM('2000:2014'!M337)","v":8.6638091953691401},{"$f":"SUM('2000:2014'!N337)","v":18.135968815540373},{"$f":"SUM('2000:2014'!O337)","v":26.407986729020561},{"$f":"SUM('2000:2014'!P337)","v":29.130433871514345},{"$f":"SUM('2000:2014'!Q337)","v":32.197192285148262},{"$f":"SUM('2000:2014'!R337)","v":46.703602319468473},{"$f":"SUM('2000:2014'!S337)","v":47.818627715463712},{"$f":"SUM('2000:2014'!T337)","v":47.504889518062797},{"$f":"SUM('2000:2014'!U337)","v":47.191151320661895},{"$f":"SUM('2000:2014'!V337)","v":46.877413123260965},{"$f":"SUM('2000:2014'!W337)","v":46.249936728459154},{"$f":"SUM('2000:2014'!X337)","v":45.622460333657337},{"$f":"SUM('2000:2014'!Y337)","v":44.994983938855519},{"$f":"SUM('2000:2014'!Z337)","v":44.367507544053701}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E338)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F338)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!G338)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!H338)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!I338)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!J338)","v":0.96011963204808659},{"$f":"SUM('2000:2014'!K338)","v":1.3083257653152534},{"$f":"SUM('2000:2014'!L338)","v":1.6701689272270648},{"$f":"SUM('2000:2014'!M338)","v":2.4150559673178305},{"$f":"SUM('2000:2014'!N338)","v":4.7480528505847897},{"$f":"SUM('2000:2014'!O338)","v":5.256372215798347},{"$f":"SUM('2000:2014'!P338)","v":5.8520836160222727},{"$f":"SUM('2000:2014'!Q338)","v":5.3675299354328736},{"$f":"SUM('2000:2014'!R338)","v":11.248612926828269},{"$f":"SUM('2000:2014'!S338)","v":15.628826358883542},{"$f":"SUM('2000:2014'!T338)","v":15.952850079331665},{"$f":"SUM('2000:2014'!U338)","v":15.812124474316919},{"$f":"SUM('2000:2014'!V338)","v":15.671398869302175},{"$f":"SUM('2000:2014'!W338)","v":15.389947659272686},{"$f":"SUM('2000:2014'!X338)","v":15.1084964492432},{"$f":"SUM('2000:2014'!Y338)","v":14.827045239213714},{"$f":"SUM('2000:2014'!Z338)","v":14.545594029184226}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E339)","v":7.0720736235665278},{"$f":"SUM('2000:2014'!F339)","v":11.808386988610277},{"$f":"SUM('2000:2014'!G339)","v":17.189367565724528},{"$f":"SUM('2000:2014'!H339)","v":25.846617569781031},{"$f":"SUM('2000:2014'!I339)","v":37.208239644569915},{"$f":"SUM('2000:2014'!J339)","v":36.554522433073018},{"$f":"SUM('2000:2014'!K339)","v":35.780025803143253},{"$f":"SUM('2000:2014'!L339)","v":34.892768684444164},{"$f":"SUM('2000:2014'!M339)","v":33.910445400552732},{"$f":"SUM('2000:2014'!N339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!O339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!P339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!Q339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!R339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!S339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!T339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!U339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!V339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!W339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!X339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!Y339)","v":33.939653587085388},{"$f":"SUM('2000:2014'!Z339)","v":33.939653587085388}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E340)","v":2.8070034974937697},{"$f":"SUM('2000:2014'!F340)","v":4.4646606100069395},{"$f":"SUM('2000:2014'!G340)","v":4.5714128607964888},{"$f":"SUM('2000:2014'!H340)","v":4.5679672546213173},{"$f":"SUM('2000:2014'!I340)","v":4.6105911091601737},{"$f":"SUM('2000:2014'!J340)","v":13.411592202425462},{"$f":"SUM('2000:2014'!K340)","v":23.346256979147675},{"$f":"SUM('2000:2014'!L340)","v":38.002604898494319},{"$f":"SUM('2000:2014'!M340)","v":50.873306639167232},{"$f":"SUM('2000:2014'!N340)","v":60.336718747254963},{"$f":"SUM('2000:2014'!O340)","v":64.668756802694531},{"$f":"SUM('2000:2014'!P340)","v":73.270463013586934},{"$f":"SUM('2000:2014'!Q340)","v":82.578966124918892},{"$f":"SUM('2000:2014'!R340)","v":103.15328701554968},{"$f":"SUM('2000:2014'!S340)","v":120.41091086738967},{"$f":"SUM('2000:2014'!T340)","v":118.99161582292972},{"$f":"SUM('2000:2014'!U340)","v":117.57232077846976},{"$f":"SUM('2000:2014'!V340)","v":116.1530257340098},{"$f":"SUM('2000:2014'!W340)","v":113.31443564508987},{"$f":"SUM('2000:2014'!X340)","v":110.47584555616996},{"$f":"SUM('2000:2014'!Y340)","v":107.63725546725004},{"$f":"SUM('2000:2014'!Z340)","v":104.79866537833013}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E341)","v":-3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F341)","v":-0.12330308364707598},{"$f":"SUM('2000:2014'!G341)","v":-0.27577274453690565},{"$f":"SUM('2000:2014'!H341)","v":-0.49054367832428203},{"$f":"SUM('2000:2014'!I341)","v":0},{"$f":"SUM('2000:2014'!J341)","v":0},{"$f":"SUM('2000:2014'!K341)","v":0},{"$f":"SUM('2000:2014'!L341)","v":0},{"$f":"SUM('2000:2014'!M341)","v":0},{"$f":"SUM('2000:2014'!N341)","v":0},{"$f":"SUM('2000:2014'!O341)","v":0},{"$f":"SUM('2000:2014'!P341)","v":0},{"$f":"SUM('2000:2014'!Q341)","v":0},{"$f":"SUM('2000:2014'!R341)","v":0},{"$f":"SUM('2000:2014'!S341)","v":0},{"$f":"SUM('2000:2014'!T341)","v":0},{"$f":"SUM('2000:2014'!U341)","v":0},{"$f":"SUM('2000:2014'!V341)","v":0},{"$f":"SUM('2000:2014'!W341)","v":0},{"$f":"SUM('2000:2014'!X341)","v":0},{"$f":"SUM('2000:2014'!Y341)","v":0},{"$f":"SUM('2000:2014'!Z341)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E342)","v":0.1947095267138792},{"$f":"SUM('2000:2014'!F342)","v":0.36074209237481725},{"$f":"SUM('2000:2014'!G342)","v":0.31671433212448552},{"$f":"SUM('2000:2014'!H342)","v":0.24362546827397158},{"$f":"SUM('2000:2014'!I342)","v":0.17403912128495921},{"$f":"SUM('2000:2014'!J342)","v":0.28825784603863164},{"$f":"SUM('2000:2014'!K342)","v":1.1710415901609401},{"$f":"SUM('2000:2014'!L342)","v":1.8891391651063549},{"$f":"SUM('2000:2014'!M342)","v":2.0780890812487294},{"$f":"SUM('2000:2014'!N342)","v":2.9143237063829965},{"$f":"SUM('2000:2014'!O342)","v":3.1518945271695582},{"$f":"SUM('2000:2014'!P342)","v":3.3009469990972935},{"$f":"SUM('2000:2014'!Q342)","v":3.6598631358368152},{"$f":"SUM('2000:2014'!R342)","v":4.7935121747315002},{"$f":"SUM('2000:2014'!S342)","v":6.0925237491112352},{"$f":"SUM('2000:2014'!T342)","v":6.0087493009400248},{"$f":"SUM('2000:2014'!U342)","v":5.9249748527688162},{"$f":"SUM('2000:2014'!V342)","v":5.8412004045976058},{"$f":"SUM('2000:2014'!W342)","v":5.6736515082551842},{"$f":"SUM('2000:2014'!X342)","v":5.5061026119127643},{"$f":"SUM('2000:2014'!Y342)","v":5.3385537155703435},{"$f":"SUM('2000:2014'!Z342)","v":5.1710048192279228}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E343)","v":2.0285469957846469E-2},{"$f":"SUM('2000:2014'!F343)","v":1.4368951050138207E-2},{"$f":"SUM('2000:2014'!G343)","v":-8.684399497071664E-3},{"$f":"SUM('2000:2014'!H343)","v":-3.1737753656765989E-2},{"$f":"SUM('2000:2014'!I343)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!J343)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!K343)","v":-2.480648962746362E-4},{"$f":"SUM('2000:2014'!L343)","v":-7.3962628238628163E-4},{"$f":"SUM('2000:2014'!M343)","v":1.267557246598775E-2},{"$f":"SUM('2000:2014'!N343)","v":1.8787884480893313},{"$f":"SUM('2000:2014'!O343)","v":3.7257773125006475},{"$f":"SUM('2000:2014'!P343)","v":3.8145431599278274},{"$f":"SUM('2000:2014'!Q343)","v":3.9451505259831037},{"$f":"SUM('2000:2014'!R343)","v":3.8338597047301075},{"$f":"SUM('2000:2014'!S343)","v":3.7185441150987004},{"$f":"SUM('2000:2014'!T343)","v":3.6668093017170702},{"$f":"SUM('2000:2014'!U343)","v":3.61507448833544},{"$f":"SUM('2000:2014'!V343)","v":3.5633396749538102},{"$f":"SUM('2000:2014'!W343)","v":3.4598700481905502},{"$f":"SUM('2000:2014'!X343)","v":3.3564004214272902},{"$f":"SUM('2000:2014'!Y343)","v":3.2529307946640302},{"$f":"SUM('2000:2014'!Z343)","v":3.1494611679007698}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E344)","v":-1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F344)","v":7.4999417912532812E-2},{"$f":"SUM('2000:2014'!G344)","v":6.5239933871917011E-2},{"$f":"SUM('2000:2014'!H344)","v":5.1608989734886895E-2},{"$f":"SUM('2000:2014'!I344)","v":3.4125470672644521E-2},{"$f":"SUM('2000:2014'!J344)","v":3.2054770630292669E-2},{"$f":"SUM('2000:2014'!K344)","v":2.9564312667611531E-2},{"$f":"SUM('2000:2014'!L344)","v":7.3659377204788504E-2},{"$f":"SUM('2000:2014'!M344)","v":0.20178925278456331},{"$f":"SUM('2000:2014'!N344)","v":0.40329595632999138},{"$f":"SUM('2000:2014'!O344)","v":0.51544008829797183},{"$f":"SUM('2000:2014'!P344)","v":1.680251732529384},{"$f":"SUM('2000:2014'!Q344)","v":2.3892248909234586},{"$f":"SUM('2000:2014'!R344)","v":6.5737875680434641},{"$f":"SUM('2000:2014'!S344)","v":17.50321138164071},{"$f":"SUM('2000:2014'!T344)","v":17.280755705810144},{"$f":"SUM('2000:2014'!U344)","v":17.058300029979581},{"$f":"SUM('2000:2014'!V344)","v":16.835844354149017},{"$f":"SUM('2000:2014'!W344)","v":16.390933002487891},{"$f":"SUM('2000:2014'!X344)","v":15.946021650826765},{"$f":"SUM('2000:2014'!Y344)","v":15.501110299165637},{"$f":"SUM('2000:2014'!Z344)","v":15.056198947504509}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E345)","v":16.943608868718048},{"$f":"SUM('2000:2014'!F345)","v":29.725781027772555},{"$f":"SUM('2000:2014'!G345)","v":53.105330342359338},{"$f":"SUM('2000:2014'!H345)","v":74.684761192689876},{"$f":"SUM('2000:2014'!I345)","v":93.297487104032996},{"$f":"SUM('2000:2014'!J345)","v":110.14027386535528},{"$f":"SUM('2000:2014'!K345)","v":129.67049568458827},{"$f":"SUM('2000:2014'!L345)","v":145.40207394181652},{"$f":"SUM('2000:2014'!M345)","v":158.42407601568388},{"$f":"SUM('2000:2014'!N345)","v":172.06695832960034},{"$f":"SUM('2000:2014'!O345)","v":177.48101926125617},{"$f":"SUM('2000:2014'!P345)","v":189.65621599756105},{"$f":"SUM('2000:2014'!Q345)","v":198.61014970944885},{"$f":"SUM('2000:2014'!R345)","v":208.79504713303194},{"$f":"SUM('2000:2014'!S345)","v":226.68821841427803},{"$f":"SUM('2000:2014'!T345)","v":220.56090891291268},{"$f":"SUM('2000:2014'!U345)","v":214.43359941154731},{"$f":"SUM('2000:2014'!V345)","v":208.30628991018193},{"$f":"SUM('2000:2014'!W345)","v":196.05167090745118},{"$f":"SUM('2000:2014'!X345)","v":183.7970519047204},{"$f":"SUM('2000:2014'!Y345)","v":171.54243290198968},{"$f":"SUM('2000:2014'!Z345)","v":159.28781389925894}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E346)","v":0.69620407300354681},{"$f":"SUM('2000:2014'!F346)","v":-0.59099743179822828},{"$f":"SUM('2000:2014'!G346)","v":-2.5170982777514856},{"$f":"SUM('2000:2014'!H346)","v":-4.5402156085554441},{"$f":"SUM('2000:2014'!I346)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!J346)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!K346)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!L346)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!M346)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!N346)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!O346)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!P346)","v":0.23761121167068194},{"$f":"SUM('2000:2014'!Q346)","v":0.57817942828104452},{"$f":"SUM('2000:2014'!R346)","v":1.3674613031849987},{"$f":"SUM('2000:2014'!S346)","v":3.8557133129618264},{"$f":"SUM('2000:2014'!T346)","v":3.6525698051263946},{"$f":"SUM('2000:2014'!U346)","v":3.4494262972909624},{"$f":"SUM('2000:2014'!V346)","v":3.2462827894555302},{"$f":"SUM('2000:2014'!W346)","v":2.8399957737846657},{"$f":"SUM('2000:2014'!X346)","v":2.4337087581138013},{"$f":"SUM('2000:2014'!Y346)","v":2.0274217424429368},{"$f":"SUM('2000:2014'!Z346)","v":1.6211347267720724}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E347)","v":0},{"$f":"SUM('2000:2014'!F347)","v":0},{"$f":"SUM('2000:2014'!G347)","v":0},{"$f":"SUM('2000:2014'!H347)","v":0},{"$f":"SUM('2000:2014'!I347)","v":0},{"$f":"SUM('2000:2014'!J347)","v":0},{"$f":"SUM('2000:2014'!K347)","v":0},{"$f":"SUM('2000:2014'!L347)","v":0},{"$f":"SUM('2000:2014'!M347)","v":0},{"$f":"SUM('2000:2014'!N347)","v":0},{"$f":"SUM('2000:2014'!O347)","v":0},{"$f":"SUM('2000:2014'!P347)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q347)","v":1.3730822935563896},{"$f":"SUM('2000:2014'!R347)","v":4.7176755554844014},{"$f":"SUM('2000:2014'!S347)","v":11.650785217684401},{"$f":"SUM('2000:2014'!T347)","v":10.263606701493959},{"$f":"SUM('2000:2014'!U347)","v":8.8764281853035207},{"$f":"SUM('2000:2014'!V347)","v":7.4892496691130788},{"$f":"SUM('2000:2014'!W347)","v":4.8557316666423205},{"$f":"SUM('2000:2014'!X347)","v":2.4980070564010015},{"$f":"SUM('2000:2014'!Y347)","v":0.6933109662200001},{"$f":"SUM('2000:2014'!Z347)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E348)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F348)","v":5.5112795380885053},{"$f":"SUM('2000:2014'!G348)","v":6.0029917861330198},{"$f":"SUM('2000:2014'!H348)","v":6.4564928818269642},{"$f":"SUM('2000:2014'!I348)","v":7.7410901863409176},{"$f":"SUM('2000:2014'!J348)","v":6.6619708442598844},{"$f":"SUM('2000:2014'!K348)","v":4.256821017981288},{"$f":"SUM('2000:2014'!L348)","v":1.1077271360624537},{"$f":"SUM('2000:2014'!M348)","v":0.26332163469294434},{"$f":"SUM('2000:2014'!N348)","v":4.1467645269648088},{"$f":"SUM('2000:2014'!O348)","v":5.5931410915646893},{"$f":"SUM('2000:2014'!P348)","v":8.3384624107205774},{"$f":"SUM('2000:2014'!Q348)","v":8.9897932713956799},{"$f":"SUM('2000:2014'!R348)","v":10.832285521567055},{"$f":"SUM('2000:2014'!S348)","v":11.150265962966358},{"$f":"SUM('2000:2014'!T348)","v":10.192894825165775},{"$f":"SUM('2000:2014'!U348)","v":8.6038339177285188},{"$f":"SUM('2000:2014'!V348)","v":7.0147730102912611},{"$f":"SUM('2000:2014'!W348)","v":4.1546952045961332},{"$f":"SUM('2000:2014'!X348)","v":1.9036949617107219},{"$f":"SUM('2000:2014'!Y348)","v":0.46185580854159125},{"$f":"SUM('2000:2014'!Z348)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E349)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F349)","v":5.9938148465972837E-3},{"$f":"SUM('2000:2014'!G349)","v":2.3442399870520028},{"$f":"SUM('2000:2014'!H349)","v":6.4286894646529209},{"$f":"SUM('2000:2014'!I349)","v":15.545597443908733},{"$f":"SUM('2000:2014'!J349)","v":12.436477955126986},{"$f":"SUM('2000:2014'!K349)","v":9.32735846634524},{"$f":"SUM('2000:2014'!L349)","v":6.2182389775634928},{"$f":"SUM('2000:2014'!M349)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N349)","v":1.455721130203867E-15},{"$f":"SUM('2000:2014'!O349)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!P349)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!Q349)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!R349)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!S349)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!T349)","v":0},{"$f":"SUM('2000:2014'!U349)","v":0},{"$f":"SUM('2000:2014'!V349)","v":0},{"$f":"SUM('2000:2014'!W349)","v":0},{"$f":"SUM('2000:2014'!X349)","v":0},{"$f":"SUM('2000:2014'!Y349)","v":0},{"$f":"SUM('2000:2014'!Z349)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E350)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!G350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!H350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!I350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!J350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!K350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!L350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!M350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!N350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!O350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!P350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Q350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!R350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!S350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!T350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!U350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!V350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!W350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!X350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Y350)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Z350)","v":0.6068992337843464}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":34.375607058086899},{"$f":"SUM(F337:F351)","v":55.859672925276961},85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,488.62220279436002,477.08378657727246,465.5453703601849,442.92742096509937,421.19434252505295,400.82345369478321,382.54393333310202]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014",{"$f":"E356","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T356","v":"CCA"},{"$f":"U356","v":"CCA"},"CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T363)","v":0.59404299691143669},{"$f":"SUM('2000:2014'!U363)","v":0.59747675939088962},{"$f":"SUM('2000:2014'!V363)","v":0.59747675939088962},{"$f":"SUM('2000:2014'!W363)","v":1.2159708824528532},{"$f":"SUM('2000:2014'!X363)","v":1.2296843533210942},{"$f":"SUM('2000:2014'!Y363)","v":1.2433235159312142},{"$f":"SUM('2000:2014'!Z363)","v":1.2568760839510142}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T364)","v":0.19415435557213384},{"$f":"SUM('2000:2014'!U364)","v":0.20064160268857434},{"$f":"SUM('2000:2014'!V364)","v":0.20064160268857434},{"$f":"SUM('2000:2014'!W364)","v":0.40650604026950515},{"$f":"SUM('2000:2014'!X364)","v":0.40918436361864663},{"$f":"SUM('2000:2014'!Y364)","v":0.41174253686007678},{"$f":"SUM('2000:2014'!Z364)","v":0.41417287853631674}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T365)","v":0.42162676961322088},{"$f":"SUM('2000:2014'!U365)","v":0.42686457006390444},{"$f":"SUM('2000:2014'!V365)","v":0.42686457006390444},{"$f":"SUM('2000:2014'!W365)","v":0.88037523742065749},{"$f":"SUM('2000:2014'!X365)","v":0.90238461835617378},{"$f":"SUM('2000:2014'!Y365)","v":0.92494423381507795},{"$f":"SUM('2000:2014'!Z365)","v":0.94806783966045494}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T366)","v":1.4958450664482104},{"$f":"SUM('2000:2014'!U366)","v":1.496576999501017},{"$f":"SUM('2000:2014'!V366)","v":1.496576999501017},{"$f":"SUM('2000:2014'!W366)","v":3.012932086314744},{"$f":"SUM('2000:2014'!X366)","v":3.0127718319838852},{"$f":"SUM('2000:2014'!Y366)","v":3.0107204823825366},{"$f":"SUM('2000:2014'!Z366)","v":3.0066835829061311}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T367)","v":0},{"$f":"SUM('2000:2014'!U367)","v":0},{"$f":"SUM('2000:2014'!V367)","v":0},{"$f":"SUM('2000:2014'!W367)","v":0},{"$f":"SUM('2000:2014'!X367)","v":0},{"$f":"SUM('2000:2014'!Y367)","v":0},{"$f":"SUM('2000:2014'!Z367)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T368)","v":7.5686426808641918E-2},{"$f":"SUM('2000:2014'!U368)","v":7.5573021992880518E-2},{"$f":"SUM('2000:2014'!V368)","v":7.5573021992880518E-2},{"$f":"SUM('2000:2014'!W368)","v":0.15151674920838634},{"$f":"SUM('2000:2014'!X368)","v":0.15084922133112219},{"$f":"SUM('2000:2014'!Y368)","v":0.15005361909173959},{"$f":"SUM('2000:2014'!Z368)","v":0.14912395597705591}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T369)","v":4.6194865804697151E-2},{"$f":"SUM('2000:2014'!U369)","v":4.6118059869632258E-2},{"$f":"SUM('2000:2014'!V369)","v":4.6118059869632258E-2},{"$f":"SUM('2000:2014'!W369)","v":9.2430592644447404E-2},{"$f":"SUM('2000:2014'!X369)","v":9.1989901571545796E-2},{"$f":"SUM('2000:2014'!Y369)","v":9.1469406824596325E-2},{"$f":"SUM('2000:2014'!Z369)","v":9.0865393651817172E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T370)","v":0.21743953437128422},{"$f":"SUM('2000:2014'!U370)","v":0.21734288877794883},{"$f":"SUM('2000:2014'!V370)","v":0.21734288877794883},{"$f":"SUM('2000:2014'!W370)","v":0.43671045285618648},{"$f":"SUM('2000:2014'!X370)","v":0.43579716774482941},{"$f":"SUM('2000:2014'!Y370)","v":0.43456527434486936},{"$f":"SUM('2000:2014'!Z370)","v":0.43299941304507084}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T371)","v":2.8161106887595713},{"$f":"SUM('2000:2014'!U371)","v":2.774030598586898},{"$f":"SUM('2000:2014'!V371)","v":2.774030598586898},{"$f":"SUM('2000:2014'!W371)","v":5.4032983674812227},{"$f":"SUM('2000:2014'!X371)","v":5.2125069960820181},{"$f":"SUM('2000:2014'!Y371)","v":5.0087989946331772},{"$f":"SUM('2000:2014'!Z371)","v":4.7916477762393432}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T372)","v":4.7898896331616661E-2},{"$f":"SUM('2000:2014'!U372)","v":4.5938967393791004E-2},{"$f":"SUM('2000:2014'!V372)","v":4.5938967393791004E-2},{"$f":"SUM('2000:2014'!W372)","v":8.4205135211533402E-2},{"$f":"SUM('2000:2014'!X372)","v":7.5506312356404981E-2},{"$f":"SUM('2000:2014'!Y372)","v":6.6319920149012959E-2},{"$f":"SUM('2000:2014'!Z372)","v":5.6627016886028572E-2}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T373)","v":0.1447358006228722},{"$f":"SUM('2000:2014'!U373)","v":0.12908705890873728},{"$f":"SUM('2000:2014'!V373)","v":0.12908705890873728},{"$f":"SUM('2000:2014'!W373)","v":0.19425602377903436},{"$f":"SUM('2000:2014'!X373)","v":0.12908212810793715},{"$f":"SUM('2000:2014'!Y373)","v":6.8045349951500078E-2},{"$f":"SUM('2000:2014'!Z373)","v":1.9326641702047242E-2}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T374)","v":0.13851793172345933},{"$f":"SUM('2000:2014'!U374)","v":0.12819770408342082},{"$f":"SUM('2000:2014'!V374)","v":0.12819770408342082},{"$f":"SUM('2000:2014'!W374)","v":0.18194679298855354},{"$f":"SUM('2000:2014'!X374)","v":0.11044050670987011},{"$f":"SUM('2000:2014'!Y374)","v":5.1846643846434712E-2},{"$f":"SUM('2000:2014'!Z374)","v":1.286051383457161E-2}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T375)","v":1.8083901538446706E-17},{"$f":"SUM('2000:2014'!U375)","v":0},{"$f":"SUM('2000:2014'!V375)","v":0},{"$f":"SUM('2000:2014'!W375)","v":0},{"$f":"SUM('2000:2014'!X375)","v":0},{"$f":"SUM('2000:2014'!Y375)","v":0},{"$f":"SUM('2000:2014'!Z375)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T376)","v":7.5394099932299076E-3},{"$f":"SUM('2000:2014'!U376)","v":7.6330708513785818E-3},{"$f":"SUM('2000:2014'!V376)","v":7.6330708513785818E-3},{"$f":"SUM('2000:2014'!W376)","v":1.5742619637008279E-2},{"$f":"SUM('2000:2014'!X376)","v":1.6136185127933488E-2},{"$f":"SUM('2000:2014'!Y376)","v":1.6539589756131824E-2},{"$f":"SUM('2000:2014'!Z376)","v":1.6953079500035117E-2}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":6.1997927429603745},{"$f":"SUM(U363:U376)","v":6.145481302109074},6.145481302109074,12.075890980264132,11.776333586311461,11.478369567586368,11.196204175889887]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T381)","v":0.3176357157516797},{"$f":"SUM('2000:2014'!U381)","v":0.32557660864547161},{"$f":"SUM('2000:2014'!V381)","v":0.32557660864547161},{"$f":"SUM('2000:2014'!W381)","v":0.66743204772321685},{"$f":"SUM('2000:2014'!X381)","v":0.68411784891629712},{"$f":"SUM('2000:2014'!Y381)","v":0.70122079513920454},{"$f":"SUM('2000:2014'!Z381)","v":0.71875131501768452}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T382)","v":-0.3280490141706997},{"$f":"SUM('2000:2014'!U382)","v":0.14603566161163123},{"$f":"SUM('2000:2014'!V382)","v":0.14603566161163123},{"$f":"SUM('2000:2014'!W382)","v":0.29937310630384395},{"$f":"SUM('2000:2014'!X382)","v":0.30685743396144005},{"$f":"SUM('2000:2014'!Y382)","v":0.31452886981047601},{"$f":"SUM('2000:2014'!Z382)","v":0.32239209155573795}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T383)","v":0},{"$f":"SUM('2000:2014'!U383)","v":0},{"$f":"SUM('2000:2014'!V383)","v":0},{"$f":"SUM('2000:2014'!W383)","v":0},{"$f":"SUM('2000:2014'!X383)","v":0},{"$f":"SUM('2000:2014'!Y383)","v":0},{"$f":"SUM('2000:2014'!Z383)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T384)","v":1.4369267148359766},{"$f":"SUM('2000:2014'!U384)","v":1.4728498827068754},{"$f":"SUM('2000:2014'!V384)","v":1.4728498827068754},{"$f":"SUM('2000:2014'!W384)","v":3.0193422595490942},{"$f":"SUM('2000:2014'!X384)","v":3.0948258160378215},{"$f":"SUM('2000:2014'!Y384)","v":3.1721964614387668},{"$f":"SUM('2000:2014'!Z384)","v":3.2515013729747353}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T385)","v":0},{"$f":"SUM('2000:2014'!U385)","v":0},{"$f":"SUM('2000:2014'!V385)","v":0},{"$f":"SUM('2000:2014'!W385)","v":0},{"$f":"SUM('2000:2014'!X385)","v":0},{"$f":"SUM('2000:2014'!Y385)","v":0},{"$f":"SUM('2000:2014'!Z385)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T386)","v":8.4815164449233746E-2},{"$f":"SUM('2000:2014'!U386)","v":8.6935543560464595E-2},{"$f":"SUM('2000:2014'!V386)","v":8.6935543560464595E-2},{"$f":"SUM('2000:2014'!W386)","v":0.17821786429895242},{"$f":"SUM('2000:2014'!X386)","v":0.18267331090642622},{"$f":"SUM('2000:2014'!Y386)","v":0.1872401436790869},{"$f":"SUM('2000:2014'!Z386)","v":0.19192114727106405}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T387)","v":5.2377506513033613E-2},{"$f":"SUM('2000:2014'!U387)","v":5.3686944175859445E-2},{"$f":"SUM('2000:2014'!V387)","v":5.3686944175859445E-2},{"$f":"SUM('2000:2014'!W387)","v":0.11005823556051185},{"$f":"SUM('2000:2014'!X387)","v":0.11280969144952466},{"$f":"SUM('2000:2014'!Y387)","v":0.11562993373576273},{"$f":"SUM('2000:2014'!Z387)","v":0.11852068207915678}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T388)","v":0.22521920633454753},{"$f":"SUM('2000:2014'!U388)","v":0.23084968649291118},{"$f":"SUM('2000:2014'!V388)","v":0.23084968649291115},{"$f":"SUM('2000:2014'!W388)","v":0.47324185731046786},{"$f":"SUM('2000:2014'!X388)","v":0.48507290374322964},{"$f":"SUM('2000:2014'!Y388)","v":0.49719972633681025},{"$f":"SUM('2000:2014'!Z388)","v":0.50962971949523039}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T389)","v":6.2034280658890859},{"$f":"SUM('2000:2014'!U389)","v":6.3585137675363121},{"$f":"SUM('2000:2014'!V389)","v":6.3585137675363121},{"$f":"SUM('2000:2014'!W389)","v":13.034953223449438},{"$f":"SUM('2000:2014'!X389)","v":13.360827054035674},{"$f":"SUM('2000:2014'!Y389)","v":13.694847730386563},{"$f":"SUM('2000:2014'!Z389)","v":14.037218923646227}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T390)","v":0.20566712643268081},{"$f":"SUM('2000:2014'!U390)","v":0.21080880459349799},{"$f":"SUM('2000:2014'!V390)","v":0.21080880459349799},{"$f":"SUM('2000:2014'!W390)","v":0.43215804941667096},{"$f":"SUM('2000:2014'!X390)","v":0.44296200065208768},{"$f":"SUM('2000:2014'!Y390)","v":0.45403605066838976},{"$f":"SUM('2000:2014'!Z390)","v":0.46538695193509949}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T391)","v":1.4044112081847042},{"$f":"SUM('2000:2014'!U391)","v":1.439521488389321},{"$f":"SUM('2000:2014'!V391)","v":1.439521488389321},{"$f":"SUM('2000:2014'!W391)","v":2.8012118506229324},{"$f":"SUM('2000:2014'!X391)","v":2.5705532543654286},{"$f":"SUM('2000:2014'!Y391)","v":2.0167936799296204},{"$f":"SUM('2000:2014'!Z391)","v":0.79416241441910029}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T392)","v":0.96926440297832261},{"$f":"SUM('2000:2014'!U392)","v":1.6490215901680849},{"$f":"SUM('2000:2014'!V392)","v":1.6490215901680849},{"$f":"SUM('2000:2014'!W392)","v":3.0421982441359003},{"$f":"SUM('2000:2014'!X392)","v":2.4541950212472945},{"$f":"SUM('2000:2014'!Y392)","v":1.6112918443209643},{"$f":"SUM('2000:2014'!Z392)","v":0.52903897658599452}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T393)","v":1.473782158745586E-15},{"$f":"SUM('2000:2014'!U393)","v":0},{"$f":"SUM('2000:2014'!V393)","v":0},{"$f":"SUM('2000:2014'!W393)","v":0},{"$f":"SUM('2000:2014'!X393)","v":0},{"$f":"SUM('2000:2014'!Y393)","v":0},{"$f":"SUM('2000:2014'!Z393)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T394)","v":0},{"$f":"SUM('2000:2014'!U394)","v":0},{"$f":"SUM('2000:2014'!V394)","v":0},{"$f":"SUM('2000:2014'!W394)","v":0},{"$f":"SUM('2000:2014'!X394)","v":0},{"$f":"SUM('2000:2014'!Y394)","v":0},{"$f":"SUM('2000:2014'!Z394)","v":0}]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":10.571696097198567},{"$f":"SUM(U381:U394)","v":11.973799977880429},11.973799977880429,24.058186738371031,23.694894335315222,22.764985235445643,20.938523594980033]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T399)","v":0},{"$f":"SUM('2000:2014'!U399)","v":0},{"$f":"SUM('2000:2014'!V399)","v":0},{"$f":"SUM('2000:2014'!W399)","v":0},{"$f":"SUM('2000:2014'!X399)","v":0},{"$f":"SUM('2000:2014'!Y399)","v":0},{"$f":"SUM('2000:2014'!Z399)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T400)","v":0},{"$f":"SUM('2000:2014'!U400)","v":0},{"$f":"SUM('2000:2014'!V400)","v":0},{"$f":"SUM('2000:2014'!W400)","v":0},{"$f":"SUM('2000:2014'!X400)","v":0},{"$f":"SUM('2000:2014'!Y400)","v":0},{"$f":"SUM('2000:2014'!Z400)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T401)","v":0},{"$f":"SUM('2000:2014'!U401)","v":0},{"$f":"SUM('2000:2014'!V401)","v":0},{"$f":"SUM('2000:2014'!W401)","v":0},{"$f":"SUM('2000:2014'!X401)","v":0},{"$f":"SUM('2000:2014'!Y401)","v":0},{"$f":"SUM('2000:2014'!Z401)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T402)","v":0},{"$f":"SUM('2000:2014'!U402)","v":0},{"$f":"SUM('2000:2014'!V402)","v":0},{"$f":"SUM('2000:2014'!W402)","v":0},{"$f":"SUM('2000:2014'!X402)","v":0},{"$f":"SUM('2000:2014'!Y402)","v":0},{"$f":"SUM('2000:2014'!Z402)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T403)","v":0},{"$f":"SUM('2000:2014'!U403)","v":0},{"$f":"SUM('2000:2014'!V403)","v":0},{"$f":"SUM('2000:2014'!W403)","v":0},{"$f":"SUM('2000:2014'!X403)","v":0},{"$f":"SUM('2000:2014'!Y403)","v":0},{"$f":"SUM('2000:2014'!Z403)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T404)","v":0},{"$f":"SUM('2000:2014'!U404)","v":0},{"$f":"SUM('2000:2014'!V404)","v":0},{"$f":"SUM('2000:2014'!W404)","v":0},{"$f":"SUM('2000:2014'!X404)","v":0},{"$f":"SUM('2000:2014'!Y404)","v":0},{"$f":"SUM('2000:2014'!Z404)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T405)","v":0},{"$f":"SUM('2000:2014'!U405)","v":0},{"$f":"SUM('2000:2014'!V405)","v":0},{"$f":"SUM('2000:2014'!W405)","v":0},{"$f":"SUM('2000:2014'!X405)","v":0},{"$f":"SUM('2000:2014'!Y405)","v":0},{"$f":"SUM('2000:2014'!Z405)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T406)","v":0},{"$f":"SUM('2000:2014'!U406)","v":0},{"$f":"SUM('2000:2014'!V406)","v":0},{"$f":"SUM('2000:2014'!W406)","v":0},{"$f":"SUM('2000:2014'!X406)","v":0},{"$f":"SUM('2000:2014'!Y406)","v":0},{"$f":"SUM('2000:2014'!Z406)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T407)","v":0},{"$f":"SUM('2000:2014'!U407)","v":0},{"$f":"SUM('2000:2014'!V407)","v":0},{"$f":"SUM('2000:2014'!W407)","v":0},{"$f":"SUM('2000:2014'!X407)","v":0},{"$f":"SUM('2000:2014'!Y407)","v":0},{"$f":"SUM('2000:2014'!Z407)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T408)","v":0},{"$f":"SUM('2000:2014'!U408)","v":0},{"$f":"SUM('2000:2014'!V408)","v":0},{"$f":"SUM('2000:2014'!W408)","v":0},{"$f":"SUM('2000:2014'!X408)","v":0},{"$f":"SUM('2000:2014'!Y408)","v":0},{"$f":"SUM('2000:2014'!Z408)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T409)","v":0},{"$f":"SUM('2000:2014'!U409)","v":0},{"$f":"SUM('2000:2014'!V409)","v":0},{"$f":"SUM('2000:2014'!W409)","v":0},{"$f":"SUM('2000:2014'!X409)","v":0},{"$f":"SUM('2000:2014'!Y409)","v":0},{"$f":"SUM('2000:2014'!Z409)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T410)","v":0},{"$f":"SUM('2000:2014'!U410)","v":0},{"$f":"SUM('2000:2014'!V410)","v":0},{"$f":"SUM('2000:2014'!W410)","v":0},{"$f":"SUM('2000:2014'!X410)","v":0},{"$f":"SUM('2000:2014'!Y410)","v":0},{"$f":"SUM('2000:2014'!Z410)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T411)","v":0},{"$f":"SUM('2000:2014'!U411)","v":0},{"$f":"SUM('2000:2014'!V411)","v":0},{"$f":"SUM('2000:2014'!W411)","v":0},{"$f":"SUM('2000:2014'!X411)","v":0},{"$f":"SUM('2000:2014'!Y411)","v":0},{"$f":"SUM('2000:2014'!Z411)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2000:2014'!T412)","v":0},{"$f":"SUM('2000:2014'!U412)","v":0},{"$f":"SUM('2000:2014'!V412)","v":0},{"$f":"SUM('2000:2014'!W412)","v":0},{"$f":"SUM('2000:2014'!X412)","v":0},{"$f":"SUM('2000:2014'!Y412)","v":0},{"$f":"SUM('2000:2014'!Z412)","v":0}]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E417)","v":0},{"$f":"E561","v":1.3331721992774626},{"$f":"F561","v":3.157663636046963},2.9913061284105558,2.7919385732320148,2.5652708896021417,2.997823641453925,4.3483929497476463,5.74451233500697,8.6638091953691401,18.135968815540373,26.407986729020561,29.130433871514345,32.197192285148262,46.703602319468473,47.818627715463712,48.095034996623461,48.366935147368892,{"$f":"V561","v":48.638835298114309},49.187374132843942,49.732940637248745,50.275043358040747]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E418)","v":0},{"$f":"E562","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.151029728626376,16.205635669703319,16.260241610780263,16.367374544745921,16.469701474403131,16.566915141452732]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E419)","v":0},7.0720736235665278,11.808386988610277,17.189367565724528,25.846617569781031,37.208239644569915,36.554522433073018,35.780025803143253,34.892768684444164,33.910445400552732,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,34.361280356698614,34.788144926762513,35.215009496826426,36.095384734247077,36.997769352603257,37.922713586418325]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E420)","v":0},2.8070034974937697,4.4646606100069395,4.5714128607964888,4.5679672546213173,4.6105911091601737,13.411592202425462,23.346256979147675,38.002604898494319,50.873306639167232,60.336718747254963,64.668756802694531,73.270463013586934,82.578966124918892,103.15328701554968,120.41091086738967,120.46982921900189,120.49355633579604,120.51728345259019,120.51087327935582,120.42881929530188,120.26734331624567]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E421)","v":0},-3.1881261573537344E-2,-0.12330308364707598,-0.27577274453690565,-0.49054367832428203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E422)","v":0},0.1947095267138792,0.36074209237481725,0.31671433212448552,0.24362546827397158,0.17403912128495921,0.28825784603863164,1.1710415901609401,1.8891391651063549,2.0780890812487294,2.9143237063829965,3.1518945271695582,3.3009469990972935,3.6598631358368152,4.7935121747315002,6.0925237491112352,6.0833950114706434,6.0720324899030595,6.0606699683354748,6.0339688532449092,6.0021447636696044,5.9649582390822582]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E423)","v":0},2.0285469957846469E-2,1.4368951050138207E-2,-8.684399497071664E-3,-3.1737753656765989E-2,-3.4694469519536142E-18,-3.4694469519536142E-18,-2.480648962746362E-4,-7.3962628238628163E-4,1.267557246598775E-2,1.8787884480893313,3.7257773125006475,3.8145431599278274,3.9451505259831037,3.8338597047301075,3.7185441150987004,3.7123614743903635,3.7047925900841365,3.6972237057779092,3.6795960628618452,3.6587762729838658,3.6346157460726998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E424)","v":0},-1.9595375829106814E-3,7.4999417912532812E-2,6.5239933871917011E-2,5.1608989734886895E-2,3.4125470672644521E-2,3.2054770630292669E-2,2.9564312667611531E-2,7.3659377204788504E-2,0.20178925278456331,0.40329595632999138,0.51544008829797183,1.680251732529384,2.3892248909234586,6.5737875680434641,17.50321138164071,17.495431709677447,17.481924911962484,17.46841811424752,17.43188670979324,17.382610973794836,17.319976521802896]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E425)","v":0},16.943608868718048,29.725781027772555,53.105330342359338,74.684761192689876,93.297487104032996,110.14027386535528,129.67049568458827,145.40207394181652,158.42407601568388,172.06695832960034,177.48101926125617,189.65621599756105,198.61014970944885,208.79504713303194,226.68821841427803,223.30090103714849,219.7164178681991,216.13193469924968,208.50027984328145,200.35195978532781,191.66591104957448]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E426)","v":0},0.69620407300354681,-0.59099743179822828,-2.5170982777514856,-4.5402156085554441,1.6653345369377348E-16,1.6653345369377348E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-1.9478807495116212E-16,-1.9478807495116212E-16,0.23761121167068194,0.57817942828104452,1.3674613031849987,3.8557133129618264,3.6979450828607625,3.5330752456610552,3.368205408461348,3.0202524942562103,2.652796805960528,2.2650806754411508]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.391109810122568,9.0806753806419849,7.7702409511614015,5.163285124317504,2.7218139980600129,0.77306566808189237]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E428)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.5931410915646893,8.3384624107205774,8.9897932713956799,10.832285521567055,11.150265962966358,10.319519491711496,8.7986956056268326,7.2778717195421674,4.4176202683948205,2.0738657538573957,0.5144205533828663]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E429)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E430)","v":0},0.34841874573904541,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.61443864377757618,0.62207171462895483,0.62970478548033348,0.64544740511734178,0.66158359024527524,0.67812318000140714]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,{"$f":"SUM(K417:K431)","v":184.08999242419588},209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,{"$f":"SUM(U417:U431)","v":494.69227656210973},{"$f":"SUM(V417:V431)","v":488.86395788633837},{"$f":"SUM(W417:W431)","v":483.03563921056701},{"$f":"SUM(X417:X431)","v":471.05334345246013},459.13478270345632,447.8481670355971]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E435)","v":1.4203365913257784},{"$f":"SUM('2000:2014'!F435)","v":1.9524559295885937},{"$f":"SUM('2000:2014'!G435)","v":0},{"$f":"SUM('2000:2014'!H435)","v":0},{"$f":"SUM('2000:2014'!I435)","v":0},{"$f":"SUM('2000:2014'!J435)","v":0.46768600727797494},{"$f":"SUM('2000:2014'!K435)","v":1.392824533068667},{"$f":"SUM('2000:2014'!L435)","v":1.4473726476472462},{"$f":"SUM('2000:2014'!M435)","v":2.979548160363064},{"$f":"SUM('2000:2014'!N435)","v":9.3319875330678403},{"$f":"SUM('2000:2014'!O435)","v":8.3689627516093914},{"$f":"SUM('2000:2014'!P435)","v":3.0107915989346297},{"$f":"SUM('2000:2014'!Q435)","v":3.3902896208839102},{"$f":"SUM('2000:2014'!R435)","v":14.870042436195201},{"$f":"SUM('2000:2014'!S435)","v":1.668588663065848},{"$f":"SUM('2000:2014'!T435)","v":0},{"$f":"SUM('2000:2014'!U435)","v":0},{"$f":"SUM('2000:2014'!V435)","v":0},{"$f":"SUM('2000:2014'!W435)","v":0},{"$f":"SUM('2000:2014'!X435)","v":0},{"$f":"SUM('2000:2014'!Y435)","v":0},{"$f":"SUM('2000:2014'!Z435)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E436)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F436)","v":0.48811398239714832},{"$f":"SUM('2000:2014'!G436)","v":0},{"$f":"SUM('2000:2014'!H436)","v":0},{"$f":"SUM('2000:2014'!I436)","v":0},{"$f":"SUM('2000:2014'!J436)","v":0.11692150181949369},{"$f":"SUM('2000:2014'!K436)","v":0.34820613326716665},{"$f":"SUM('2000:2014'!L436)","v":0.36184316191181143},{"$f":"SUM('2000:2014'!M436)","v":0.74488704009076578},{"$f":"SUM('2000:2014'!N436)","v":2.3329968832669596},{"$f":"SUM('2000:2014'!O436)","v":0.50831936521355703},{"$f":"SUM('2000:2014'!P436)","v":0.6033608059832386},{"$f":"SUM('2000:2014'!Q436)","v":-0.46750240353676997},{"$f":"SUM('2000:2014'!R436)","v":5.8907612877813591},{"$f":"SUM('2000:2014'!S436)","v":4.4874756764380539},{"$f":"SUM('2000:2014'!T436)","v":0},{"$f":"SUM('2000:2014'!U436)","v":0},{"$f":"SUM('2000:2014'!V436)","v":0},{"$f":"SUM('2000:2014'!W436)","v":0},{"$f":"SUM('2000:2014'!X436)","v":0},{"$f":"SUM('2000:2014'!Y436)","v":0},{"$f":"SUM('2000:2014'!Z436)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E437)","v":7.3206060344502299},{"$f":"SUM('2000:2014'!F437)","v":5.0847518465088273},{"$f":"SUM('2000:2014'!G437)","v":5.8102650941202851},{"$f":"SUM('2000:2014'!H437)","v":9.1350119418482336},{"$f":"SUM('2000:2014'!I437)","v":11.872397772886714},{"$f":"SUM('2000:2014'!J437)","v":0},{"$f":"SUM('2000:2014'!K437)","v":0},{"$f":"SUM('2000:2014'!L437)","v":0},{"$f":"SUM('2000:2014'!M437)","v":0},{"$f":"SUM('2000:2014'!N437)","v":0},{"$f":"SUM('2000:2014'!O437)","v":0},{"$f":"SUM('2000:2014'!P437)","v":0},{"$f":"SUM('2000:2014'!Q437)","v":0},{"$f":"SUM('2000:2014'!R437)","v":0},{"$f":"SUM('2000:2014'!S437)","v":0},{"$f":"SUM('2000:2014'!T437)","v":0},{"$f":"SUM('2000:2014'!U437)","v":0},{"$f":"SUM('2000:2014'!V437)","v":0},{"$f":"SUM('2000:2014'!W437)","v":0},{"$f":"SUM('2000:2014'!X437)","v":0},{"$f":"SUM('2000:2014'!Y437)","v":0},{"$f":"SUM('2000:2014'!Z437)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E438)","v":2.8085580634790879},{"$f":"SUM('2000:2014'!F438)","v":1.6608442408656627},{"$f":"SUM('2000:2014'!G438)","v":0.11004325097880058},{"$f":"SUM('2000:2014'!H438)","v":0},{"$f":"SUM('2000:2014'!I438)","v":4.6198195021777418E-2},{"$f":"SUM('2000:2014'!J438)","v":8.8780951557710424},{"$f":"SUM('2000:2014'!K438)","v":10.049881905774667},{"$f":"SUM('2000:2014'!L438)","v":14.811649816878839},{"$f":"SUM('2000:2014'!M438)","v":13.06512964080108},{"$f":"SUM('2000:2014'!N438)","v":9.7022460811761881},{"$f":"SUM('2000:2014'!O438)","v":5.174139794789248},{"$f":"SUM('2000:2014'!P438)","v":10.387662418897028},{"$f":"SUM('2000:2014'!Q438)","v":11.310931891719862},{"$f":"SUM('2000:2014'!R438)","v":22.803910071981605},{"$f":"SUM('2000:2014'!S438)","v":19.713325307964304},{"$f":"SUM('2000:2014'!T438)","v":0},{"$f":"SUM('2000:2014'!U438)","v":0},{"$f":"SUM('2000:2014'!V438)","v":0},{"$f":"SUM('2000:2014'!W438)","v":0},{"$f":"SUM('2000:2014'!X438)","v":0},{"$f":"SUM('2000:2014'!Y438)","v":0},{"$f":"SUM('2000:2014'!Z438)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E439)","v":0},{"$f":"SUM('2000:2014'!F439)","v":0},{"$f":"SUM('2000:2014'!G439)","v":0},{"$f":"SUM('2000:2014'!H439)","v":0},{"$f":"SUM('2000:2014'!I439)","v":0},{"$f":"SUM('2000:2014'!J439)","v":0},{"$f":"SUM('2000:2014'!K439)","v":0},{"$f":"SUM('2000:2014'!L439)","v":0},{"$f":"SUM('2000:2014'!M439)","v":0},{"$f":"SUM('2000:2014'!N439)","v":0},{"$f":"SUM('2000:2014'!O439)","v":0},{"$f":"SUM('2000:2014'!P439)","v":0},{"$f":"SUM('2000:2014'!Q439)","v":0},{"$f":"SUM('2000:2014'!R439)","v":0},{"$f":"SUM('2000:2014'!S439)","v":0},{"$f":"SUM('2000:2014'!T439)","v":0},{"$f":"SUM('2000:2014'!U439)","v":0},{"$f":"SUM('2000:2014'!V439)","v":0},{"$f":"SUM('2000:2014'!W439)","v":0},{"$f":"SUM('2000:2014'!X439)","v":0},{"$f":"SUM('2000:2014'!Y439)","v":0},{"$f":"SUM('2000:2014'!Z439)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E440)","v":0.23783366556969623},{"$f":"SUM('2000:2014'!F440)","v":0.21849455619298921},{"$f":"SUM('2000:2014'!G440)","v":1.950133561649631E-2},{"$f":"SUM('2000:2014'!H440)","v":0},{"$f":"SUM('2000:2014'!I440)","v":8.1870219025934696E-3},{"$f":"SUM('2000:2014'!J440)","v":0.1263191392357168},{"$f":"SUM('2000:2014'!K440)","v":0.89733707052506562},{"$f":"SUM('2000:2014'!L440)","v":0.73505864001471732},{"$f":"SUM('2000:2014'!M440)","v":0.20816823533754547},{"$f":"SUM('2000:2014'!N440)","v":0.8173768162672288},{"$f":"SUM('2000:2014'!O440)","v":0.27608806808152514},{"$f":"SUM('2000:2014'!P440)","v":0.24488063757207121},{"$f":"SUM('2000:2014'!Q440)","v":0.46208634471685461},{"$f":"SUM('2000:2014'!R440)","v":1.2432666219112805},{"$f":"SUM('2000:2014'!S440)","v":1.4305125331949775},{"$f":"SUM('2000:2014'!T440)","v":0},{"$f":"SUM('2000:2014'!U440)","v":0},{"$f":"SUM('2000:2014'!V440)","v":0},{"$f":"SUM('2000:2014'!W440)","v":0},{"$f":"SUM('2000:2014'!X440)","v":0},{"$f":"SUM('2000:2014'!Y440)","v":0},{"$f":"SUM('2000:2014'!Z440)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E441)","v":3.1812146350086765E-2},{"$f":"SUM('2000:2014'!F441)","v":1.7136827936705037E-2},{"$f":"SUM('2000:2014'!G441)","v":0},{"$f":"SUM('2000:2014'!H441)","v":0},{"$f":"SUM('2000:2014'!I441)","v":0},{"$f":"SUM('2000:2014'!J441)","v":0},{"$f":"SUM('2000:2014'!K441)","v":0},{"$f":"SUM('2000:2014'!L441)","v":0},{"$f":"SUM('2000:2014'!M441)","v":1.413503800531787E-2},{"$f":"SUM('2000:2014'!N441)","v":1.8649347006169446},{"$f":"SUM('2000:2014'!O441)","v":1.8704781603161096},{"$f":"SUM('2000:2014'!P441)","v":0.19216639465670279},{"$f":"SUM('2000:2014'!Q441)","v":0.24593345568668365},{"$f":"SUM('2000:2014'!R441)","v":4.0352683784123777E-3},{"$f":"SUM('2000:2014'!S441)","v":1.0499999999999999E-5},{"$f":"SUM('2000:2014'!T441)","v":0},{"$f":"SUM('2000:2014'!U441)","v":0},{"$f":"SUM('2000:2014'!V441)","v":0},{"$f":"SUM('2000:2014'!W441)","v":0},{"$f":"SUM('2000:2014'!X441)","v":0},{"$f":"SUM('2000:2014'!Y441)","v":0},{"$f":"SUM('2000:2014'!Z441)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E442)","v":0},{"$f":"SUM('2000:2014'!F442)","v":8.2828001694074352E-2},{"$f":"SUM('2000:2014'!G442)","v":0},{"$f":"SUM('2000:2014'!H442)","v":0},{"$f":"SUM('2000:2014'!I442)","v":0},{"$f":"SUM('2000:2014'!J442)","v":0},{"$f":"SUM('2000:2014'!K442)","v":0},{"$f":"SUM('2000:2014'!L442)","v":4.6997550085044186E-2},{"$f":"SUM('2000:2014'!M442)","v":0.13141863683918659},{"$f":"SUM('2000:2014'!N442)","v":0.16929183380853929},{"$f":"SUM('2000:2014'!O442)","v":0.11743532536514052},{"$f":"SUM('2000:2014'!P442)","v":1.1881540924568865},{"$f":"SUM('2000:2014'!Q442)","v":0.79017398556772578},{"$f":"SUM('2000:2014'!R442)","v":4.4539601315227646},{"$f":"SUM('2000:2014'!S442)","v":11.198821268000003},{"$f":"SUM('2000:2014'!T442)","v":0},{"$f":"SUM('2000:2014'!U442)","v":0},{"$f":"SUM('2000:2014'!V442)","v":0},{"$f":"SUM('2000:2014'!W442)","v":0},{"$f":"SUM('2000:2014'!X442)","v":0},{"$f":"SUM('2000:2014'!Y442)","v":0},{"$f":"SUM('2000:2014'!Z442)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E443)","v":17.720514607200954},{"$f":"SUM('2000:2014'!F443)","v":14.042929614873412},{"$f":"SUM('2000:2014'!G443)","v":25.100345206599631},{"$f":"SUM('2000:2014'!H443)","v":23.745688936558711},{"$f":"SUM('2000:2014'!I443)","v":21.206289443018047},{"$f":"SUM('2000:2014'!J443)","v":20.915417473652305},{"$f":"SUM('2000:2014'!K443)","v":24.629170475925967},{"$f":"SUM('2000:2014'!L443)","v":21.818523191111922},{"$f":"SUM('2000:2014'!M443)","v":19.880390031728414},{"$f":"SUM('2000:2014'!N443)","v":21.406883666286575},{"$f":"SUM('2000:2014'!O443)","v":9.5753886411250253},{"$f":"SUM('2000:2014'!P443)","v":20.908084667017352},{"$f":"SUM('2000:2014'!Q443)","v":18.655555551663621},{"$f":"SUM('2000:2014'!R443)","v":20.98648406232838},{"$f":"SUM('2000:2014'!S443)","v":29.78935886108853},{"$f":"SUM('2000:2014'!T443)","v":0},{"$f":"SUM('2000:2014'!U443)","v":0},{"$f":"SUM('2000:2014'!V443)","v":0},{"$f":"SUM('2000:2014'!W443)","v":0},{"$f":"SUM('2000:2014'!X443)","v":0},{"$f":"SUM('2000:2014'!Y443)","v":0},{"$f":"SUM('2000:2014'!Z443)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E444)","v":1.5989390701198372},{"$f":"SUM('2000:2014'!F444)","v":0.34273655873410075},{"$f":"SUM('2000:2014'!G444)","v":6.9647627201772531E-3},{"$f":"SUM('2000:2014'!H444)","v":0.23484878169864978},{"$f":"SUM('2000:2014'!I444)","v":0.10151780490491258},{"$f":"SUM('2000:2014'!J444)","v":0},{"$f":"SUM('2000:2014'!K444)","v":0},{"$f":"SUM('2000:2014'!L444)","v":0},{"$f":"SUM('2000:2014'!M444)","v":0},{"$f":"SUM('2000:2014'!N444)","v":0},{"$f":"SUM('2000:2014'!O444)","v":0},{"$f":"SUM('2000:2014'!P444)","v":0.23761121167068214},{"$f":"SUM('2000:2014'!Q444)","v":0.41359043283353503},{"$f":"SUM('2000:2014'!R444)","v":0.86230409112712669},{"$f":"SUM('2000:2014'!S444)","v":2.5612742260000001},{"$f":"SUM('2000:2014'!T444)","v":0},{"$f":"SUM('2000:2014'!U444)","v":0},{"$f":"SUM('2000:2014'!V444)","v":0},{"$f":"SUM('2000:2014'!W444)","v":0},{"$f":"SUM('2000:2014'!X444)","v":0},{"$f":"SUM('2000:2014'!Y444)","v":0},{"$f":"SUM('2000:2014'!Z444)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E445)","v":0},{"$f":"SUM('2000:2014'!F445)","v":0},{"$f":"SUM('2000:2014'!G445)","v":0},{"$f":"SUM('2000:2014'!H445)","v":0},{"$f":"SUM('2000:2014'!I445)","v":0},{"$f":"SUM('2000:2014'!J445)","v":0},{"$f":"SUM('2000:2014'!K445)","v":0},{"$f":"SUM('2000:2014'!L445)","v":0},{"$f":"SUM('2000:2014'!M445)","v":0},{"$f":"SUM('2000:2014'!N445)","v":0},{"$f":"SUM('2000:2014'!O445)","v":0},{"$f":"SUM('2000:2014'!P445)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q445)","v":0.80972617391589818},{"$f":"SUM('2000:2014'!R445)","v":3.3445932619280114},{"$f":"SUM('2000:2014'!S445)","v":6.9331096622000006},{"$f":"SUM('2000:2014'!T445)","v":0},{"$f":"SUM('2000:2014'!U445)","v":0},{"$f":"SUM('2000:2014'!V445)","v":0},{"$f":"SUM('2000:2014'!W445)","v":0},{"$f":"SUM('2000:2014'!X445)","v":0},{"$f":"SUM('2000:2014'!Y445)","v":0},{"$f":"SUM('2000:2014'!Z445)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E446)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F446)","v":0.87255015577723138},{"$f":"SUM('2000:2014'!G446)","v":0.49171224804451397},{"$f":"SUM('2000:2014'!H446)","v":0.45350109569394442},{"$f":"SUM('2000:2014'!I446)","v":1.2845973045139536},{"$f":"SUM('2000:2014'!J446)","v":0.46909869518715114},{"$f":"SUM('2000:2014'!K446)","v":1.2965992556067455E-3},{"$f":"SUM('2000:2014'!L446)","v":0},{"$f":"SUM('2000:2014'!M446)","v":2.9280117786002529},{"$f":"SUM('2000:2014'!N446)","v":2.1186354453404541},{"$f":"SUM('2000:2014'!O446)","v":1.9117562443369698},{"$f":"SUM('2000:2014'!P446)","v":4.364908068256991},{"$f":"SUM('2000:2014'!Q446)","v":3.3018282869560194},{"$f":"SUM('2000:2014'!R446)","v":5.2708031590393061},{"$f":"SUM('2000:2014'!S446)","v":4.6185580854159127},{"$f":"SUM('2000:2014'!T446)","v":0},{"$f":"SUM('2000:2014'!U446)","v":0},{"$f":"SUM('2000:2014'!V446)","v":0},{"$f":"SUM('2000:2014'!W446)","v":0},{"$f":"SUM('2000:2014'!X446)","v":0},{"$f":"SUM('2000:2014'!Y446)","v":0},{"$f":"SUM('2000:2014'!Z446)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E447)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F447)","v":5.8354922160903247E-3},{"$f":"SUM('2000:2014'!G447)","v":2.3382461722054053},{"$f":"SUM('2000:2014'!H447)","v":4.0844494776009181},{"$f":"SUM('2000:2014'!I447)","v":9.1169079792558119},{"$f":"SUM('2000:2014'!J447)","v":0},{"$f":"SUM('2000:2014'!K447)","v":0},{"$f":"SUM('2000:2014'!L447)","v":0},{"$f":"SUM('2000:2014'!M447)","v":0},{"$f":"SUM('2000:2014'!N447)","v":0},{"$f":"SUM('2000:2014'!O447)","v":0},{"$f":"SUM('2000:2014'!P447)","v":0},{"$f":"SUM('2000:2014'!Q447)","v":0},{"$f":"SUM('2000:2014'!R447)","v":0},{"$f":"SUM('2000:2014'!S447)","v":0},{"$f":"SUM('2000:2014'!T447)","v":0},{"$f":"SUM('2000:2014'!U447)","v":0},{"$f":"SUM('2000:2014'!V447)","v":0},{"$f":"SUM('2000:2014'!W447)","v":0},{"$f":"SUM('2000:2014'!X447)","v":0},{"$f":"SUM('2000:2014'!Y447)","v":0},{"$f":"SUM('2000:2014'!Z447)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E448)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F448)","v":0.25848048804530094},{"$f":"SUM('2000:2014'!G448)","v":0},{"$f":"SUM('2000:2014'!H448)","v":0},{"$f":"SUM('2000:2014'!I448)","v":0},{"$f":"SUM('2000:2014'!J448)","v":0},{"$f":"SUM('2000:2014'!K448)","v":0},{"$f":"SUM('2000:2014'!L448)","v":0},{"$f":"SUM('2000:2014'!M448)","v":0},{"$f":"SUM('2000:2014'!N448)","v":0},{"$f":"SUM('2000:2014'!O448)","v":0},{"$f":"SUM('2000:2014'!P448)","v":0},{"$f":"SUM('2000:2014'!Q448)","v":0},{"$f":"SUM('2000:2014'!R448)","v":0},{"$f":"SUM('2000:2014'!S448)","v":0},{"$f":"SUM('2000:2014'!T448)","v":0},{"$f":"SUM('2000:2014'!U448)","v":0},{"$f":"SUM('2000:2014'!V448)","v":0},{"$f":"SUM('2000:2014'!W448)","v":0},{"$f":"SUM('2000:2014'!X448)","v":0},{"$f":"SUM('2000:2014'!Y448)","v":0},{"$f":"SUM('2000:2014'!Z448)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.480990777007939},25.027157694830134,33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E453)","v":8.7164392048315761E-2},{"$f":"SUM('2000:2014'!F453)","v":0.12796449281909353},{"$f":"SUM('2000:2014'!G453)","v":0.16635750763640705},{"$f":"SUM('2000:2014'!H453)","v":0.19936755517854104},{"$f":"SUM('2000:2014'!I453)","v":0.22666768362987305},{"$f":"SUM('2000:2014'!J453)","v":3.5133255426191376E-2},{"$f":"SUM('2000:2014'!K453)","v":4.2255224774946365E-2},{"$f":"SUM('2000:2014'!L453)","v":5.1253262387921453E-2},{"$f":"SUM('2000:2014'!M453)","v":6.025130000089654E-2},{"$f":"SUM('2000:2014'!N453)","v":6.8327180884147118E-2},{"$f":"SUM('2000:2014'!O453)","v":9.6944838129203847E-2},{"$f":"SUM('2000:2014'!P453)","v":0.28834445644084611},{"$f":"SUM('2000:2014'!Q453)","v":0.3235312072499919},{"$f":"SUM('2000:2014'!R453)","v":0.36363240187499191},{"$f":"SUM('2000:2014'!S453)","v":0.54372344774999193},{"$f":"SUM('2000:2014'!T453)","v":-0.27640728115975693},{"$f":"SUM('2000:2014'!U453)","v":-0.2719001507454179},{"$f":"SUM('2000:2014'!V453)","v":-0.27190015074541796},{"$f":"SUM('2000:2014'!W453)","v":-0.5485388347296366},{"$f":"SUM('2000:2014'!X453)","v":-0.54556650440479704},{"$f":"SUM('2000:2014'!Y453)","v":-0.5421027207920095},{"$f":"SUM('2000:2014'!Z453)","v":-0.53812476893332972}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E454)","v":0},{"$f":"SUM('2000:2014'!F454)","v":0},{"$f":"SUM('2000:2014'!G454)","v":0},{"$f":"SUM('2000:2014'!H454)","v":0},{"$f":"SUM('2000:2014'!I454)","v":0},{"$f":"SUM('2000:2014'!J454)","v":0},{"$f":"SUM('2000:2014'!K454)","v":0},{"$f":"SUM('2000:2014'!L454)","v":0},{"$f":"SUM('2000:2014'!M454)","v":0},{"$f":"SUM('2000:2014'!N454)","v":0},{"$f":"SUM('2000:2014'!O454)","v":0},{"$f":"SUM('2000:2014'!P454)","v":7.6494057593122864E-3},{"$f":"SUM('2000:2014'!Q454)","v":1.7051277052629266E-2},{"$f":"SUM('2000:2014'!R454)","v":9.6782963859625998E-3},{"$f":"SUM('2000:2014'!S454)","v":0.10480228955262927},{"$f":"SUM('2000:2014'!T454)","v":-0.52220336974283355},{"$f":"SUM('2000:2014'!U454)","v":-5.4605941076943137E-2},{"$f":"SUM('2000:2014'!V454)","v":-5.4605941076943144E-2},{"$f":"SUM('2000:2014'!W454)","v":-0.10713293396566115},{"$f":"SUM('2000:2014'!X454)","v":-0.10232692965720658},{"$f":"SUM('2000:2014'!Y454)","v":-9.721366704960073E-2},{"$f":"SUM('2000:2014'!Z454)","v":-9.1780786980578843E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E455)","v":0.24853241088370182},{"$f":"SUM('2000:2014'!F455)","v":0.34843848146507905},{"$f":"SUM('2000:2014'!G455)","v":0.42928451700603271},{"$f":"SUM('2000:2014'!H455)","v":0.47776193779173037},{"$f":"SUM('2000:2014'!I455)","v":0.51077569809782564},{"$f":"SUM('2000:2014'!J455)","v":0.65371721149690476},{"$f":"SUM('2000:2014'!K455)","v":0.77449662992975565},{"$f":"SUM('2000:2014'!L455)","v":0.88725711869909407},{"$f":"SUM('2000:2014'!M455)","v":0.98232328389142021},{"$f":"SUM('2000:2014'!N455)","v":1.0899127965710191},{"$f":"SUM('2000:2014'!O455)","v":0},{"$f":"SUM('2000:2014'!P455)","v":0},{"$f":"SUM('2000:2014'!Q455)","v":0},{"$f":"SUM('2000:2014'!R455)","v":0},{"$f":"SUM('2000:2014'!S455)","v":0},{"$f":"SUM('2000:2014'!T455)","v":-0.42162676961322088},{"$f":"SUM('2000:2014'!U455)","v":-0.42686457006390444},{"$f":"SUM('2000:2014'!V455)","v":-0.42686457006390444},{"$f":"SUM('2000:2014'!W455)","v":-0.88037523742065749},{"$f":"SUM('2000:2014'!X455)","v":-0.90238461835617378},{"$f":"SUM('2000:2014'!Y455)","v":-0.92494423381507795},{"$f":"SUM('2000:2014'!Z455)","v":-0.94806783966045494}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E456)","v":1.5545659853182876E-3},{"$f":"SUM('2000:2014'!F456)","v":3.1871283524924541E-3},{"$f":"SUM('2000:2014'!G456)","v":3.2910001892515633E-3},{"$f":"SUM('2000:2014'!H456)","v":3.4456061751719385E-3},{"$f":"SUM('2000:2014'!I456)","v":3.5743404829202624E-3},{"$f":"SUM('2000:2014'!J456)","v":7.7094062505755484E-2},{"$f":"SUM('2000:2014'!K456)","v":0.1152171290524531},{"$f":"SUM('2000:2014'!L456)","v":0.15530189753219964},{"$f":"SUM('2000:2014'!M456)","v":0.19442790012816275},{"$f":"SUM('2000:2014'!N456)","v":0.23914318506030127},{"$f":"SUM('2000:2014'!O456)","v":0.84210173934966837},{"$f":"SUM('2000:2014'!P456)","v":1.7859562080046265},{"$f":"SUM('2000:2014'!Q456)","v":2.0024287803879099},{"$f":"SUM('2000:2014'!R456)","v":2.2295891813508226},{"$f":"SUM('2000:2014'!S456)","v":2.4557014561243067},{"$f":"SUM('2000:2014'!T456)","v":-5.8918351612233896E-2},{"$f":"SUM('2000:2014'!U456)","v":-2.3727116794141606E-2},{"$f":"SUM('2000:2014'!V456)","v":-2.3727116794141578E-2},{"$f":"SUM('2000:2014'!W456)","v":6.4101732343504469E-3},{"$f":"SUM('2000:2014'!X456)","v":8.2053984053936269E-2},{"$f":"SUM('2000:2014'!Y456)","v":0.16147597905623001},{"$f":"SUM('2000:2014'!Z456)","v":0.24481779006860432}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E457)","v":3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F457)","v":9.1421822073538647E-2},{"$f":"SUM('2000:2014'!G457)","v":0.15246966088982963},{"$f":"SUM('2000:2014'!H457)","v":0.21477093378737636},{"$f":"SUM('2000:2014'!I457)","v":0.27898051587424755},{"$f":"SUM('2000:2014'!J457)","v":0},{"$f":"SUM('2000:2014'!K457)","v":0},{"$f":"SUM('2000:2014'!L457)","v":0},{"$f":"SUM('2000:2014'!M457)","v":0},{"$f":"SUM('2000:2014'!N457)","v":0},{"$f":"SUM('2000:2014'!O457)","v":0},{"$f":"SUM('2000:2014'!P457)","v":0},{"$f":"SUM('2000:2014'!Q457)","v":0},{"$f":"SUM('2000:2014'!R457)","v":0},{"$f":"SUM('2000:2014'!S457)","v":0},{"$f":"SUM('2000:2014'!T457)","v":0},{"$f":"SUM('2000:2014'!U457)","v":0},{"$f":"SUM('2000:2014'!V457)","v":0},{"$f":"SUM('2000:2014'!W457)","v":0},{"$f":"SUM('2000:2014'!X457)","v":0},{"$f":"SUM('2000:2014'!Y457)","v":0},{"$f":"SUM('2000:2014'!Z457)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E458)","v":4.3124138855817028E-2},{"$f":"SUM('2000:2014'!F458)","v":5.2461990532051139E-2},{"$f":"SUM('2000:2014'!G458)","v":6.352909586682802E-2},{"$f":"SUM('2000:2014'!H458)","v":7.3088863850513983E-2},{"$f":"SUM('2000:2014'!I458)","v":7.7773368891605854E-2},{"$f":"SUM('2000:2014'!J458)","v":1.2100414482044382E-2},{"$f":"SUM('2000:2014'!K458)","v":1.4553326402757142E-2},{"$f":"SUM('2000:2014'!L458)","v":1.6961065069302287E-2},{"$f":"SUM('2000:2014'!M458)","v":1.921831919517146E-2},{"$f":"SUM('2000:2014'!N458)","v":2.1999772402667303E-2},{"$f":"SUM('2000:2014'!O458)","v":3.8517247294963711E-2},{"$f":"SUM('2000:2014'!P458)","v":9.5828165644336202E-2},{"$f":"SUM('2000:2014'!Q458)","v":0.10317020797733284},{"$f":"SUM('2000:2014'!R458)","v":0.10961758301659609},{"$f":"SUM('2000:2014'!S458)","v":0.1171245545360069},{"$f":"SUM('2000:2014'!T458)","v":9.1287376405918205E-3},{"$f":"SUM('2000:2014'!U458)","v":1.1362521567584084E-2},{"$f":"SUM('2000:2014'!V458)","v":1.136252156758409E-2},{"$f":"SUM('2000:2014'!W458)","v":2.670111509056609E-2},{"$f":"SUM('2000:2014'!X458)","v":3.182408957530404E-2},{"$f":"SUM('2000:2014'!Y458)","v":3.7186524587347274E-2},{"$f":"SUM('2000:2014'!Z458)","v":4.2797191294008087E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E459)","v":1.1526676392240295E-2},{"$f":"SUM('2000:2014'!F459)","v":2.3053346844413299E-2},{"$f":"SUM('2000:2014'!G459)","v":2.3053350547209871E-2},{"$f":"SUM('2000:2014'!H459)","v":2.3053354159694322E-2},{"$f":"SUM('2000:2014'!I459)","v":2.3053357684069398E-2},{"$f":"SUM('2000:2014'!J459)","v":0},{"$f":"SUM('2000:2014'!K459)","v":2.4806489627463273E-4},{"$f":"SUM('2000:2014'!L459)","v":4.9156138611164543E-4},{"$f":"SUM('2000:2014'!M459)","v":7.1983925694383828E-4},{"$f":"SUM('2000:2014'!N459)","v":1.0011297898748764E-3},{"$f":"SUM('2000:2014'!O459)","v":2.3489295904793692E-2},{"$f":"SUM('2000:2014'!P459)","v":0.10340054722952247},{"$f":"SUM('2000:2014'!Q459)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!R459)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!S459)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!T459)","v":6.1826407083364647E-3},{"$f":"SUM('2000:2014'!U459)","v":7.5688843062271978E-3},{"$f":"SUM('2000:2014'!V459)","v":7.5688843062271978E-3},{"$f":"SUM('2000:2014'!W459)","v":1.7627642916064445E-2},{"$f":"SUM('2000:2014'!X459)","v":2.0819789877978844E-2},{"$f":"SUM('2000:2014'!Y459)","v":2.4160526911166418E-2},{"$f":"SUM('2000:2014'!Z459)","v":2.7655288427339626E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E460)","v":1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F460)","v":5.869046198630855E-3},{"$f":"SUM('2000:2014'!G460)","v":9.7594840406158082E-3},{"$f":"SUM('2000:2014'!H460)","v":1.36309441370301E-2},{"$f":"SUM('2000:2014'!I460)","v":1.7483519062242374E-2},{"$f":"SUM('2000:2014'!J460)","v":2.0707000423518585E-3},{"$f":"SUM('2000:2014'!K460)","v":2.4904579626811416E-3},{"$f":"SUM('2000:2014'!L460)","v":2.9024855478672067E-3},{"$f":"SUM('2000:2014'!M460)","v":3.2887612594118009E-3},{"$f":"SUM('2000:2014'!N460)","v":3.7647412585356216E-3},{"$f":"SUM('2000:2014'!O460)","v":5.2911933971601099E-3},{"$f":"SUM('2000:2014'!P460)","v":2.3342448225474363E-2},{"$f":"SUM('2000:2014'!Q460)","v":8.1200827173651374E-2},{"$f":"SUM('2000:2014'!R460)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!S460)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!T460)","v":7.7796719632633286E-3},{"$f":"SUM('2000:2014'!U460)","v":1.3506797714962378E-2},{"$f":"SUM('2000:2014'!V460)","v":1.3506797714962352E-2},{"$f":"SUM('2000:2014'!W460)","v":3.6531404454281435E-2},{"$f":"SUM('2000:2014'!X460)","v":4.9275735998400197E-2},{"$f":"SUM('2000:2014'!Y460)","v":6.2634451991940898E-2},{"$f":"SUM('2000:2014'!Z460)","v":7.6630306450159572E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E461)","v":0.77690573848290634},{"$f":"SUM('2000:2014'!F461)","v":1.2607574558189043},{"$f":"SUM('2000:2014'!G461)","v":1.7207958920128532},{"$f":"SUM('2000:2014'!H461)","v":2.1662580862281682},{"$f":"SUM('2000:2014'!I461)","v":2.5935635316749184},{"$f":"SUM('2000:2014'!J461)","v":4.0726307123300307},{"$f":"SUM('2000:2014'!K461)","v":5.0989486566929783},{"$f":"SUM('2000:2014'!L461)","v":6.086944933883669},{"$f":"SUM('2000:2014'!M461)","v":6.8583879578610745},{"$f":"SUM('2000:2014'!N461)","v":7.7640013523701548},{"$f":"SUM('2000:2014'!O461)","v":4.1613277094691714},{"$f":"SUM('2000:2014'!P461)","v":8.732887930712451},{"$f":"SUM('2000:2014'!Q461)","v":9.7016218397758358},{"$f":"SUM('2000:2014'!R461)","v":10.801586638745265},{"$f":"SUM('2000:2014'!S461)","v":11.896187579842469},{"$f":"SUM('2000:2014'!T461)","v":3.3873173771295146},{"$f":"SUM('2000:2014'!U461)","v":3.5844831689494132},{"$f":"SUM('2000:2014'!V461)","v":3.5844831689494132},{"$f":"SUM('2000:2014'!W461)","v":7.6316548559682147},{"$f":"SUM('2000:2014'!X461)","v":8.1483200579536561},{"$f":"SUM('2000:2014'!Y461)","v":8.6860487357533849},{"$f":"SUM('2000:2014'!Z461)","v":9.2455711474068831}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E462)","v":0.90273499711629035},{"$f":"SUM('2000:2014'!F462)","v":1.6299380635358758},{"$f":"SUM('2000:2014'!G462)","v":1.9330656086734346},{"$f":"SUM('2000:2014'!H462)","v":2.2579661125026078},{"$f":"SUM('2000:2014'!I462)","v":2.5707070487619954},{"$f":"SUM('2000:2014'!J462)","v":0},{"$f":"SUM('2000:2014'!K462)","v":4.8778406367066354E-16},{"$f":"SUM('2000:2014'!L462)","v":0},{"$f":"SUM('2000:2014'!M462)","v":0},{"$f":"SUM('2000:2014'!N462)","v":0},{"$f":"SUM('2000:2014'!O462)","v":0},{"$f":"SUM('2000:2014'!P462)","v":0},{"$f":"SUM('2000:2014'!Q462)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!R462)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!S462)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!T462)","v":0.15776823010106414},{"$f":"SUM('2000:2014'!U462)","v":0.16486983719970699},{"$f":"SUM('2000:2014'!V462)","v":0.16486983719970699},{"$f":"SUM('2000:2014'!W462)","v":0.34795291420513752},{"$f":"SUM('2000:2014'!X462)","v":0.3674556882956827},{"$f":"SUM('2000:2014'!Y462)","v":0.38771613051937681},{"$f":"SUM('2000:2014'!Z462)","v":0.40875993504907093}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E463)","v":0},{"$f":"SUM('2000:2014'!F463)","v":0},{"$f":"SUM('2000:2014'!G463)","v":0},{"$f":"SUM('2000:2014'!H463)","v":0},{"$f":"SUM('2000:2014'!I463)","v":0},{"$f":"SUM('2000:2014'!J463)","v":0},{"$f":"SUM('2000:2014'!K463)","v":0},{"$f":"SUM('2000:2014'!L463)","v":0},{"$f":"SUM('2000:2014'!M463)","v":0},{"$f":"SUM('2000:2014'!N463)","v":0},{"$f":"SUM('2000:2014'!O463)","v":0},{"$f":"SUM('2000:2014'!P463)","v":0},{"$f":"SUM('2000:2014'!Q463)","v":0},{"$f":"SUM('2000:2014'!R463)","v":0},{"$f":"SUM('2000:2014'!S463)","v":0},{"$f":"SUM('2000:2014'!T463)","v":1.2596754075618319},{"$f":"SUM('2000:2014'!U463)","v":1.3104344294805839},{"$f":"SUM('2000:2014'!V463)","v":1.3104344294805839},{"$f":"SUM('2000:2014'!W463)","v":2.6069558268438979},{"$f":"SUM('2000:2014'!X463)","v":2.4414711262574915},{"$f":"SUM('2000:2014'!Y463)","v":1.9487483299781205},{"$f":"SUM('2000:2014'!Z463)","v":0.77483577271705306}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E464)","v":0},{"$f":"SUM('2000:2014'!F464)","v":0},{"$f":"SUM('2000:2014'!G464)","v":0},{"$f":"SUM('2000:2014'!H464)","v":0},{"$f":"SUM('2000:2014'!I464)","v":0},{"$f":"SUM('2000:2014'!J464)","v":1.5482180372681833},{"$f":"SUM('2000:2014'!K464)","v":2.4064464255342037},{"$f":"SUM('2000:2014'!L464)","v":3.1490938819188341},{"$f":"SUM('2000:2014'!M464)","v":3.7724172799697619},{"$f":"SUM('2000:2014'!N464)","v":4.6722999769456601},{"$f":"SUM('2000:2014'!O464)","v":0.46537967973709005},{"$f":"SUM('2000:2014'!P464)","v":1.6195867491011016},{"$f":"SUM('2000:2014'!Q464)","v":2.6504974262809187},{"$f":"SUM('2000:2014'!R464)","v":3.4283109088679318},{"$f":"SUM('2000:2014'!S464)","v":4.3005776440166077},{"$f":"SUM('2000:2014'!T464)","v":0.83074647125486312},{"$f":"SUM('2000:2014'!U464)","v":1.5208238860846641},{"$f":"SUM('2000:2014'!V464)","v":1.5208238860846641},{"$f":"SUM('2000:2014'!W464)","v":2.8602514511473469},{"$f":"SUM('2000:2014'!X464)","v":2.3437545145374243},{"$f":"SUM('2000:2014'!Y464)","v":1.5594452004745296},{"$f":"SUM('2000:2014'!Z464)","v":0.51617846275142287}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E465)","v":0},{"$f":"SUM('2000:2014'!F465)","v":0},{"$f":"SUM('2000:2014'!G465)","v":0},{"$f":"SUM('2000:2014'!H465)","v":0},{"$f":"SUM('2000:2014'!I465)","v":0},{"$f":"SUM('2000:2014'!J465)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!K465)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!L465)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!M465)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N465)","v":3.1091194887817455},{"$f":"SUM('2000:2014'!O465)","v":2.2872996727428063E-20},{"$f":"SUM('2000:2014'!P465)","v":0},{"$f":"SUM('2000:2014'!Q465)","v":0},{"$f":"SUM('2000:2014'!R465)","v":0},{"$f":"SUM('2000:2014'!S465)","v":0},{"$f":"SUM('2000:2014'!T465)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!U465)","v":0},{"$f":"SUM('2000:2014'!V465)","v":0},{"$f":"SUM('2000:2014'!W465)","v":0},{"$f":"SUM('2000:2014'!X465)","v":0},{"$f":"SUM('2000:2014'!Y465)","v":0},{"$f":"SUM('2000:2014'!Z465)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E466)","v":0},{"$f":"SUM('2000:2014'!F466)","v":0},{"$f":"SUM('2000:2014'!G466)","v":0},{"$f":"SUM('2000:2014'!H466)","v":0},{"$f":"SUM('2000:2014'!I466)","v":0},{"$f":"SUM('2000:2014'!J466)","v":0},{"$f":"SUM('2000:2014'!K466)","v":0},{"$f":"SUM('2000:2014'!L466)","v":0},{"$f":"SUM('2000:2014'!M466)","v":0},{"$f":"SUM('2000:2014'!N466)","v":0},{"$f":"SUM('2000:2014'!O466)","v":0},{"$f":"SUM('2000:2014'!P466)","v":0},{"$f":"SUM('2000:2014'!Q466)","v":0},{"$f":"SUM('2000:2014'!R466)","v":0},{"$f":"SUM('2000:2014'!S466)","v":0},{"$f":"SUM('2000:2014'!T466)","v":-7.5394099932299076E-3},{"$f":"SUM('2000:2014'!U466)","v":-7.6330708513785818E-3},{"$f":"SUM('2000:2014'!V466)","v":-7.6330708513785818E-3},{"$f":"SUM('2000:2014'!W466)","v":-1.5742619637008279E-2},{"$f":"SUM('2000:2014'!X466)","v":-1.6136185127933488E-2},{"$f":"SUM('2000:2014'!Y466)","v":-1.6539589756131824E-2},{"$f":"SUM('2000:2014'!Z466)","v":-1.6953079500035117E-2}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":2.105383718921038},3.5430918276400791,4.5016061168624626,5.429343393810834,6.3025790641596977,9.510083882333209,11.563775404027798,13.459325695206747,15.00015413034459,16.969569624064107,5.6330517032820513,12.65699591111767,15.067849871752848,17.400160770498907,19.875862732079348,4.3719033542381922,{"$f":"SUM(U453:U467)","v":5.8283186757713565},{"$f":"SUM(V453:V467)","v":5.8283186757713565},{"$f":"SUM(W453:W467)","v":11.982295758106897},{"$f":"SUM(X453:X467)","v":11.918560749003763},{"$f":"SUM(Y453:Y467)","v":11.286615667859277},9.7423194190901423]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E471)","v":0},{"$f":"SUM('2000:2014'!F471)","v":0},{"$f":"SUM('2000:2014'!G471)","v":0},{"$f":"SUM('2000:2014'!H471)","v":0},{"$f":"SUM('2000:2014'!I471)","v":0},{"$f":"SUM('2000:2014'!J471)","v":0},{"$f":"SUM('2000:2014'!K471)","v":0},{"$f":"SUM('2000:2014'!L471)","v":0},{"$f":"SUM('2000:2014'!M471)","v":0},{"$f":"SUM('2000:2014'!N471)","v":0},{"$f":"SUM('2000:2014'!O471)","v":0},{"$f":"SUM('2000:2014'!P471)","v":0},{"$f":"SUM('2000:2014'!Q471)","v":0},{"$f":"SUM('2000:2014'!R471)","v":0},{"$f":"SUM('2000:2014'!S471)","v":0},{"$f":"SUM('2000:2014'!T471)","v":0},{"$f":"SUM('2000:2014'!U471)","v":0},{"$f":"SUM('2000:2014'!V471)","v":0},{"$f":"SUM('2000:2014'!W471)","v":0},{"$f":"SUM('2000:2014'!X471)","v":0},{"$f":"SUM('2000:2014'!Y471)","v":0},{"$f":"SUM('2000:2014'!Z471)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E472)","v":0},{"$f":"SUM('2000:2014'!F472)","v":0},{"$f":"SUM('2000:2014'!G472)","v":0},{"$f":"SUM('2000:2014'!H472)","v":0},{"$f":"SUM('2000:2014'!I472)","v":0},{"$f":"SUM('2000:2014'!J472)","v":0},{"$f":"SUM('2000:2014'!K472)","v":0},{"$f":"SUM('2000:2014'!L472)","v":0},{"$f":"SUM('2000:2014'!M472)","v":0},{"$f":"SUM('2000:2014'!N472)","v":0},{"$f":"SUM('2000:2014'!O472)","v":0},{"$f":"SUM('2000:2014'!P472)","v":0},{"$f":"SUM('2000:2014'!Q472)","v":0},{"$f":"SUM('2000:2014'!R472)","v":0},{"$f":"SUM('2000:2014'!S472)","v":0},{"$f":"SUM('2000:2014'!T472)","v":0},{"$f":"SUM('2000:2014'!U472)","v":0},{"$f":"SUM('2000:2014'!V472)","v":0},{"$f":"SUM('2000:2014'!W472)","v":0},{"$f":"SUM('2000:2014'!X472)","v":0},{"$f":"SUM('2000:2014'!Y472)","v":0},{"$f":"SUM('2000:2014'!Z472)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E473)","v":0},{"$f":"SUM('2000:2014'!F473)","v":0},{"$f":"SUM('2000:2014'!G473)","v":0},{"$f":"SUM('2000:2014'!H473)","v":0},{"$f":"SUM('2000:2014'!I473)","v":0},{"$f":"SUM('2000:2014'!J473)","v":0},{"$f":"SUM('2000:2014'!K473)","v":0},{"$f":"SUM('2000:2014'!L473)","v":0},{"$f":"SUM('2000:2014'!M473)","v":0},{"$f":"SUM('2000:2014'!N473)","v":0},{"$f":"SUM('2000:2014'!O473)","v":0},{"$f":"SUM('2000:2014'!P473)","v":0},{"$f":"SUM('2000:2014'!Q473)","v":0},{"$f":"SUM('2000:2014'!R473)","v":0},{"$f":"SUM('2000:2014'!S473)","v":0},{"$f":"SUM('2000:2014'!T473)","v":0},{"$f":"SUM('2000:2014'!U473)","v":0},{"$f":"SUM('2000:2014'!V473)","v":0},{"$f":"SUM('2000:2014'!W473)","v":0},{"$f":"SUM('2000:2014'!X473)","v":0},{"$f":"SUM('2000:2014'!Y473)","v":0},{"$f":"SUM('2000:2014'!Z473)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E474)","v":0},{"$f":"SUM('2000:2014'!F474)","v":0},{"$f":"SUM('2000:2014'!G474)","v":0},{"$f":"SUM('2000:2014'!H474)","v":0},{"$f":"SUM('2000:2014'!I474)","v":0},{"$f":"SUM('2000:2014'!J474)","v":0},{"$f":"SUM('2000:2014'!K474)","v":0},{"$f":"SUM('2000:2014'!L474)","v":0},{"$f":"SUM('2000:2014'!M474)","v":0},{"$f":"SUM('2000:2014'!N474)","v":0},{"$f":"SUM('2000:2014'!O474)","v":0},{"$f":"SUM('2000:2014'!P474)","v":0},{"$f":"SUM('2000:2014'!Q474)","v":0},{"$f":"SUM('2000:2014'!R474)","v":0},{"$f":"SUM('2000:2014'!S474)","v":0},{"$f":"SUM('2000:2014'!T474)","v":0},{"$f":"SUM('2000:2014'!U474)","v":0},{"$f":"SUM('2000:2014'!V474)","v":0},{"$f":"SUM('2000:2014'!W474)","v":0},{"$f":"SUM('2000:2014'!X474)","v":0},{"$f":"SUM('2000:2014'!Y474)","v":0},{"$f":"SUM('2000:2014'!Z474)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E475)","v":0},{"$f":"SUM('2000:2014'!F475)","v":0},{"$f":"SUM('2000:2014'!G475)","v":0},{"$f":"SUM('2000:2014'!H475)","v":0},{"$f":"SUM('2000:2014'!I475)","v":0},{"$f":"SUM('2000:2014'!J475)","v":0},{"$f":"SUM('2000:2014'!K475)","v":0},{"$f":"SUM('2000:2014'!L475)","v":0},{"$f":"SUM('2000:2014'!M475)","v":0},{"$f":"SUM('2000:2014'!N475)","v":0},{"$f":"SUM('2000:2014'!O475)","v":0},{"$f":"SUM('2000:2014'!P475)","v":0},{"$f":"SUM('2000:2014'!Q475)","v":0},{"$f":"SUM('2000:2014'!R475)","v":0},{"$f":"SUM('2000:2014'!S475)","v":0},{"$f":"SUM('2000:2014'!T475)","v":0},{"$f":"SUM('2000:2014'!U475)","v":0},{"$f":"SUM('2000:2014'!V475)","v":0},{"$f":"SUM('2000:2014'!W475)","v":0},{"$f":"SUM('2000:2014'!X475)","v":0},{"$f":"SUM('2000:2014'!Y475)","v":0},{"$f":"SUM('2000:2014'!Z475)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E476)","v":0},{"$f":"SUM('2000:2014'!F476)","v":0},{"$f":"SUM('2000:2014'!G476)","v":0},{"$f":"SUM('2000:2014'!H476)","v":0},{"$f":"SUM('2000:2014'!I476)","v":0},{"$f":"SUM('2000:2014'!J476)","v":0},{"$f":"SUM('2000:2014'!K476)","v":0},{"$f":"SUM('2000:2014'!L476)","v":0},{"$f":"SUM('2000:2014'!M476)","v":0},{"$f":"SUM('2000:2014'!N476)","v":0},{"$f":"SUM('2000:2014'!O476)","v":0},{"$f":"SUM('2000:2014'!P476)","v":0},{"$f":"SUM('2000:2014'!Q476)","v":0},{"$f":"SUM('2000:2014'!R476)","v":0},{"$f":"SUM('2000:2014'!S476)","v":0},{"$f":"SUM('2000:2014'!T476)","v":0},{"$f":"SUM('2000:2014'!U476)","v":0},{"$f":"SUM('2000:2014'!V476)","v":0},{"$f":"SUM('2000:2014'!W476)","v":0},{"$f":"SUM('2000:2014'!X476)","v":0},{"$f":"SUM('2000:2014'!Y476)","v":0},{"$f":"SUM('2000:2014'!Z476)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E477)","v":0},{"$f":"SUM('2000:2014'!F477)","v":0},{"$f":"SUM('2000:2014'!G477)","v":0},{"$f":"SUM('2000:2014'!H477)","v":0},{"$f":"SUM('2000:2014'!I477)","v":0},{"$f":"SUM('2000:2014'!J477)","v":0},{"$f":"SUM('2000:2014'!K477)","v":0},{"$f":"SUM('2000:2014'!L477)","v":0},{"$f":"SUM('2000:2014'!M477)","v":0},{"$f":"SUM('2000:2014'!N477)","v":0},{"$f":"SUM('2000:2014'!O477)","v":0},{"$f":"SUM('2000:2014'!P477)","v":0},{"$f":"SUM('2000:2014'!Q477)","v":0},{"$f":"SUM('2000:2014'!R477)","v":0},{"$f":"SUM('2000:2014'!S477)","v":0},{"$f":"SUM('2000:2014'!T477)","v":0},{"$f":"SUM('2000:2014'!U477)","v":0},{"$f":"SUM('2000:2014'!V477)","v":0},{"$f":"SUM('2000:2014'!W477)","v":0},{"$f":"SUM('2000:2014'!X477)","v":0},{"$f":"SUM('2000:2014'!Y477)","v":0},{"$f":"SUM('2000:2014'!Z477)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E478)","v":0},{"$f":"SUM('2000:2014'!F478)","v":0},{"$f":"SUM('2000:2014'!G478)","v":0},{"$f":"SUM('2000:2014'!H478)","v":0},{"$f":"SUM('2000:2014'!I478)","v":0},{"$f":"SUM('2000:2014'!J478)","v":0},{"$f":"SUM('2000:2014'!K478)","v":0},{"$f":"SUM('2000:2014'!L478)","v":0},{"$f":"SUM('2000:2014'!M478)","v":0},{"$f":"SUM('2000:2014'!N478)","v":0},{"$f":"SUM('2000:2014'!O478)","v":0},{"$f":"SUM('2000:2014'!P478)","v":0},{"$f":"SUM('2000:2014'!Q478)","v":0},{"$f":"SUM('2000:2014'!R478)","v":0},{"$f":"SUM('2000:2014'!S478)","v":0},{"$f":"SUM('2000:2014'!T478)","v":0},{"$f":"SUM('2000:2014'!U478)","v":0},{"$f":"SUM('2000:2014'!V478)","v":0},{"$f":"SUM('2000:2014'!W478)","v":0},{"$f":"SUM('2000:2014'!X478)","v":0},{"$f":"SUM('2000:2014'!Y478)","v":0},{"$f":"SUM('2000:2014'!Z478)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E479)","v":0},{"$f":"SUM('2000:2014'!F479)","v":0},{"$f":"SUM('2000:2014'!G479)","v":0},{"$f":"SUM('2000:2014'!H479)","v":0},{"$f":"SUM('2000:2014'!I479)","v":0},{"$f":"SUM('2000:2014'!J479)","v":0},{"$f":"SUM('2000:2014'!K479)","v":0},{"$f":"SUM('2000:2014'!L479)","v":0},{"$f":"SUM('2000:2014'!M479)","v":0},{"$f":"SUM('2000:2014'!N479)","v":0},{"$f":"SUM('2000:2014'!O479)","v":0},{"$f":"SUM('2000:2014'!P479)","v":0},{"$f":"SUM('2000:2014'!Q479)","v":0},{"$f":"SUM('2000:2014'!R479)","v":0},{"$f":"SUM('2000:2014'!S479)","v":0},{"$f":"SUM('2000:2014'!T479)","v":0},{"$f":"SUM('2000:2014'!U479)","v":0},{"$f":"SUM('2000:2014'!V479)","v":0},{"$f":"SUM('2000:2014'!W479)","v":0},{"$f":"SUM('2000:2014'!X479)","v":0},{"$f":"SUM('2000:2014'!Y479)","v":0},{"$f":"SUM('2000:2014'!Z479)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E480)","v":0},{"$f":"SUM('2000:2014'!F480)","v":0},{"$f":"SUM('2000:2014'!G480)","v":0},{"$f":"SUM('2000:2014'!H480)","v":0},{"$f":"SUM('2000:2014'!I480)","v":0},{"$f":"SUM('2000:2014'!J480)","v":0},{"$f":"SUM('2000:2014'!K480)","v":0},{"$f":"SUM('2000:2014'!L480)","v":0},{"$f":"SUM('2000:2014'!M480)","v":0},{"$f":"SUM('2000:2014'!N480)","v":0},{"$f":"SUM('2000:2014'!O480)","v":0},{"$f":"SUM('2000:2014'!P480)","v":0},{"$f":"SUM('2000:2014'!Q480)","v":0},{"$f":"SUM('2000:2014'!R480)","v":0},{"$f":"SUM('2000:2014'!S480)","v":0},{"$f":"SUM('2000:2014'!T480)","v":0},{"$f":"SUM('2000:2014'!U480)","v":0},{"$f":"SUM('2000:2014'!V480)","v":0},{"$f":"SUM('2000:2014'!W480)","v":0},{"$f":"SUM('2000:2014'!X480)","v":0},{"$f":"SUM('2000:2014'!Y480)","v":0},{"$f":"SUM('2000:2014'!Z480)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E481)","v":0},{"$f":"SUM('2000:2014'!F481)","v":0},{"$f":"SUM('2000:2014'!G481)","v":0},{"$f":"SUM('2000:2014'!H481)","v":0},{"$f":"SUM('2000:2014'!I481)","v":0},{"$f":"SUM('2000:2014'!J481)","v":0},{"$f":"SUM('2000:2014'!K481)","v":0},{"$f":"SUM('2000:2014'!L481)","v":0},{"$f":"SUM('2000:2014'!M481)","v":0},{"$f":"SUM('2000:2014'!N481)","v":0},{"$f":"SUM('2000:2014'!O481)","v":0},{"$f":"SUM('2000:2014'!P481)","v":0},{"$f":"SUM('2000:2014'!Q481)","v":0},{"$f":"SUM('2000:2014'!R481)","v":0},{"$f":"SUM('2000:2014'!S481)","v":0},{"$f":"SUM('2000:2014'!T481)","v":0},{"$f":"SUM('2000:2014'!U481)","v":0},{"$f":"SUM('2000:2014'!V481)","v":0},{"$f":"SUM('2000:2014'!W481)","v":0},{"$f":"SUM('2000:2014'!X481)","v":0},{"$f":"SUM('2000:2014'!Y481)","v":0},{"$f":"SUM('2000:2014'!Z481)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E482)","v":0},{"$f":"SUM('2000:2014'!F482)","v":0},{"$f":"SUM('2000:2014'!G482)","v":0},{"$f":"SUM('2000:2014'!H482)","v":0},{"$f":"SUM('2000:2014'!I482)","v":0},{"$f":"SUM('2000:2014'!J482)","v":0},{"$f":"SUM('2000:2014'!K482)","v":0},{"$f":"SUM('2000:2014'!L482)","v":0},{"$f":"SUM('2000:2014'!M482)","v":0},{"$f":"SUM('2000:2014'!N482)","v":0},{"$f":"SUM('2000:2014'!O482)","v":0},{"$f":"SUM('2000:2014'!P482)","v":0},{"$f":"SUM('2000:2014'!Q482)","v":0},{"$f":"SUM('2000:2014'!R482)","v":0},{"$f":"SUM('2000:2014'!S482)","v":0},{"$f":"SUM('2000:2014'!T482)","v":0},{"$f":"SUM('2000:2014'!U482)","v":0},{"$f":"SUM('2000:2014'!V482)","v":0},{"$f":"SUM('2000:2014'!W482)","v":0},{"$f":"SUM('2000:2014'!X482)","v":0},{"$f":"SUM('2000:2014'!Y482)","v":0},{"$f":"SUM('2000:2014'!Z482)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E483)","v":0},{"$f":"SUM('2000:2014'!F483)","v":0},{"$f":"SUM('2000:2014'!G483)","v":0},{"$f":"SUM('2000:2014'!H483)","v":0},{"$f":"SUM('2000:2014'!I483)","v":0},{"$f":"SUM('2000:2014'!J483)","v":0},{"$f":"SUM('2000:2014'!K483)","v":0},{"$f":"SUM('2000:2014'!L483)","v":0},{"$f":"SUM('2000:2014'!M483)","v":0},{"$f":"SUM('2000:2014'!N483)","v":0},{"$f":"SUM('2000:2014'!O483)","v":0},{"$f":"SUM('2000:2014'!P483)","v":0},{"$f":"SUM('2000:2014'!Q483)","v":0},{"$f":"SUM('2000:2014'!R483)","v":0},{"$f":"SUM('2000:2014'!S483)","v":0},{"$f":"SUM('2000:2014'!T483)","v":0},{"$f":"SUM('2000:2014'!U483)","v":0},{"$f":"SUM('2000:2014'!V483)","v":0},{"$f":"SUM('2000:2014'!W483)","v":0},{"$f":"SUM('2000:2014'!X483)","v":0},{"$f":"SUM('2000:2014'!Y483)","v":0},{"$f":"SUM('2000:2014'!Z483)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E484)","v":0},{"$f":"SUM('2000:2014'!F484)","v":0},{"$f":"SUM('2000:2014'!G484)","v":0},{"$f":"SUM('2000:2014'!H484)","v":0},{"$f":"SUM('2000:2014'!I484)","v":0},{"$f":"SUM('2000:2014'!J484)","v":0},{"$f":"SUM('2000:2014'!K484)","v":0},{"$f":"SUM('2000:2014'!L484)","v":0},{"$f":"SUM('2000:2014'!M484)","v":0},{"$f":"SUM('2000:2014'!N484)","v":0},{"$f":"SUM('2000:2014'!O484)","v":0},{"$f":"SUM('2000:2014'!P484)","v":0},{"$f":"SUM('2000:2014'!Q484)","v":0},{"$f":"SUM('2000:2014'!R484)","v":0},{"$f":"SUM('2000:2014'!S484)","v":0},{"$f":"SUM('2000:2014'!T484)","v":0},{"$f":"SUM('2000:2014'!U484)","v":0},{"$f":"SUM('2000:2014'!V484)","v":0},{"$f":"SUM('2000:2014'!W484)","v":0},{"$f":"SUM('2000:2014'!X484)","v":0},{"$f":"SUM('2000:2014'!Y484)","v":0},{"$f":"SUM('2000:2014'!Z484)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E489)","v":0},{"$f":"SUM('2000:2014'!F489)","v":0},{"$f":"SUM('2000:2014'!G489)","v":0},{"$f":"SUM('2000:2014'!H489)","v":0},{"$f":"SUM('2000:2014'!I489)","v":0},{"$f":"SUM('2000:2014'!J489)","v":0},{"$f":"SUM('2000:2014'!K489)","v":0},{"$f":"SUM('2000:2014'!L489)","v":0},{"$f":"SUM('2000:2014'!M489)","v":0},{"$f":"SUM('2000:2014'!N489)","v":0},{"$f":"SUM('2000:2014'!O489)","v":0},{"$f":"SUM('2000:2014'!P489)","v":0},{"$f":"SUM('2000:2014'!Q489)","v":0},{"$f":"SUM('2000:2014'!R489)","v":0},{"$f":"SUM('2000:2014'!S489)","v":0},{"$f":"SUM('2000:2014'!T489)","v":0},{"$f":"SUM('2000:2014'!U489)","v":0},{"$f":"SUM('2000:2014'!V489)","v":0},{"$f":"SUM('2000:2014'!W489)","v":0},{"$f":"SUM('2000:2014'!X489)","v":0},{"$f":"SUM('2000:2014'!Y489)","v":0},{"$f":"SUM('2000:2014'!Z489)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E490)","v":0},{"$f":"SUM('2000:2014'!F490)","v":0},{"$f":"SUM('2000:2014'!G490)","v":0},{"$f":"SUM('2000:2014'!H490)","v":0},{"$f":"SUM('2000:2014'!I490)","v":0},{"$f":"SUM('2000:2014'!J490)","v":0},{"$f":"SUM('2000:2014'!K490)","v":0},{"$f":"SUM('2000:2014'!L490)","v":0},{"$f":"SUM('2000:2014'!M490)","v":0},{"$f":"SUM('2000:2014'!N490)","v":0},{"$f":"SUM('2000:2014'!O490)","v":0},{"$f":"SUM('2000:2014'!P490)","v":0},{"$f":"SUM('2000:2014'!Q490)","v":0},{"$f":"SUM('2000:2014'!R490)","v":0},{"$f":"SUM('2000:2014'!S490)","v":0},{"$f":"SUM('2000:2014'!T490)","v":0},{"$f":"SUM('2000:2014'!U490)","v":0},{"$f":"SUM('2000:2014'!V490)","v":0},{"$f":"SUM('2000:2014'!W490)","v":0},{"$f":"SUM('2000:2014'!X490)","v":0},{"$f":"SUM('2000:2014'!Y490)","v":0},{"$f":"SUM('2000:2014'!Z490)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E491)","v":0},{"$f":"SUM('2000:2014'!F491)","v":0},{"$f":"SUM('2000:2014'!G491)","v":0},{"$f":"SUM('2000:2014'!H491)","v":0},{"$f":"SUM('2000:2014'!I491)","v":0},{"$f":"SUM('2000:2014'!J491)","v":0},{"$f":"SUM('2000:2014'!K491)","v":0},{"$f":"SUM('2000:2014'!L491)","v":0},{"$f":"SUM('2000:2014'!M491)","v":0},{"$f":"SUM('2000:2014'!N491)","v":0},{"$f":"SUM('2000:2014'!O491)","v":0},{"$f":"SUM('2000:2014'!P491)","v":0},{"$f":"SUM('2000:2014'!Q491)","v":0},{"$f":"SUM('2000:2014'!R491)","v":0},{"$f":"SUM('2000:2014'!S491)","v":0},{"$f":"SUM('2000:2014'!T491)","v":0},{"$f":"SUM('2000:2014'!U491)","v":0},{"$f":"SUM('2000:2014'!V491)","v":0},{"$f":"SUM('2000:2014'!W491)","v":0},{"$f":"SUM('2000:2014'!X491)","v":0},{"$f":"SUM('2000:2014'!Y491)","v":0},{"$f":"SUM('2000:2014'!Z491)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E492)","v":0},{"$f":"SUM('2000:2014'!F492)","v":0},{"$f":"SUM('2000:2014'!G492)","v":0},{"$f":"SUM('2000:2014'!H492)","v":0},{"$f":"SUM('2000:2014'!I492)","v":0},{"$f":"SUM('2000:2014'!J492)","v":0},{"$f":"SUM('2000:2014'!K492)","v":0},{"$f":"SUM('2000:2014'!L492)","v":0},{"$f":"SUM('2000:2014'!M492)","v":0},{"$f":"SUM('2000:2014'!N492)","v":0},{"$f":"SUM('2000:2014'!O492)","v":0},{"$f":"SUM('2000:2014'!P492)","v":0},{"$f":"SUM('2000:2014'!Q492)","v":0},{"$f":"SUM('2000:2014'!R492)","v":0},{"$f":"SUM('2000:2014'!S492)","v":0},{"$f":"SUM('2000:2014'!T492)","v":0},{"$f":"SUM('2000:2014'!U492)","v":0},{"$f":"SUM('2000:2014'!V492)","v":0},{"$f":"SUM('2000:2014'!W492)","v":0},{"$f":"SUM('2000:2014'!X492)","v":0},{"$f":"SUM('2000:2014'!Y492)","v":0},{"$f":"SUM('2000:2014'!Z492)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E493)","v":0},{"$f":"SUM('2000:2014'!F493)","v":0},{"$f":"SUM('2000:2014'!G493)","v":0},{"$f":"SUM('2000:2014'!H493)","v":0},{"$f":"SUM('2000:2014'!I493)","v":0},{"$f":"SUM('2000:2014'!J493)","v":0},{"$f":"SUM('2000:2014'!K493)","v":0},{"$f":"SUM('2000:2014'!L493)","v":0},{"$f":"SUM('2000:2014'!M493)","v":0},{"$f":"SUM('2000:2014'!N493)","v":0},{"$f":"SUM('2000:2014'!O493)","v":0},{"$f":"SUM('2000:2014'!P493)","v":0},{"$f":"SUM('2000:2014'!Q493)","v":0},{"$f":"SUM('2000:2014'!R493)","v":0},{"$f":"SUM('2000:2014'!S493)","v":0},{"$f":"SUM('2000:2014'!T493)","v":0},{"$f":"SUM('2000:2014'!U493)","v":0},{"$f":"SUM('2000:2014'!V493)","v":0},{"$f":"SUM('2000:2014'!W493)","v":0},{"$f":"SUM('2000:2014'!X493)","v":0},{"$f":"SUM('2000:2014'!Y493)","v":0},{"$f":"SUM('2000:2014'!Z493)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E494)","v":0},{"$f":"SUM('2000:2014'!F494)","v":0},{"$f":"SUM('2000:2014'!G494)","v":0},{"$f":"SUM('2000:2014'!H494)","v":0},{"$f":"SUM('2000:2014'!I494)","v":0},{"$f":"SUM('2000:2014'!J494)","v":0},{"$f":"SUM('2000:2014'!K494)","v":0},{"$f":"SUM('2000:2014'!L494)","v":0},{"$f":"SUM('2000:2014'!M494)","v":0},{"$f":"SUM('2000:2014'!N494)","v":0},{"$f":"SUM('2000:2014'!O494)","v":0},{"$f":"SUM('2000:2014'!P494)","v":0},{"$f":"SUM('2000:2014'!Q494)","v":0},{"$f":"SUM('2000:2014'!R494)","v":0},{"$f":"SUM('2000:2014'!S494)","v":0},{"$f":"SUM('2000:2014'!T494)","v":0},{"$f":"SUM('2000:2014'!U494)","v":0},{"$f":"SUM('2000:2014'!V494)","v":0},{"$f":"SUM('2000:2014'!W494)","v":0},{"$f":"SUM('2000:2014'!X494)","v":0},{"$f":"SUM('2000:2014'!Y494)","v":0},{"$f":"SUM('2000:2014'!Z494)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E495)","v":0},{"$f":"SUM('2000:2014'!F495)","v":0},{"$f":"SUM('2000:2014'!G495)","v":0},{"$f":"SUM('2000:2014'!H495)","v":0},{"$f":"SUM('2000:2014'!I495)","v":0},{"$f":"SUM('2000:2014'!J495)","v":0},{"$f":"SUM('2000:2014'!K495)","v":0},{"$f":"SUM('2000:2014'!L495)","v":0},{"$f":"SUM('2000:2014'!M495)","v":0},{"$f":"SUM('2000:2014'!N495)","v":0},{"$f":"SUM('2000:2014'!O495)","v":0},{"$f":"SUM('2000:2014'!P495)","v":0},{"$f":"SUM('2000:2014'!Q495)","v":0},{"$f":"SUM('2000:2014'!R495)","v":0},{"$f":"SUM('2000:2014'!S495)","v":0},{"$f":"SUM('2000:2014'!T495)","v":0},{"$f":"SUM('2000:2014'!U495)","v":0},{"$f":"SUM('2000:2014'!V495)","v":0},{"$f":"SUM('2000:2014'!W495)","v":0},{"$f":"SUM('2000:2014'!X495)","v":0},{"$f":"SUM('2000:2014'!Y495)","v":0},{"$f":"SUM('2000:2014'!Z495)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E496)","v":0},{"$f":"SUM('2000:2014'!F496)","v":0},{"$f":"SUM('2000:2014'!G496)","v":0},{"$f":"SUM('2000:2014'!H496)","v":0},{"$f":"SUM('2000:2014'!I496)","v":0},{"$f":"SUM('2000:2014'!J496)","v":0},{"$f":"SUM('2000:2014'!K496)","v":0},{"$f":"SUM('2000:2014'!L496)","v":0},{"$f":"SUM('2000:2014'!M496)","v":0},{"$f":"SUM('2000:2014'!N496)","v":0},{"$f":"SUM('2000:2014'!O496)","v":0},{"$f":"SUM('2000:2014'!P496)","v":0},{"$f":"SUM('2000:2014'!Q496)","v":0},{"$f":"SUM('2000:2014'!R496)","v":0},{"$f":"SUM('2000:2014'!S496)","v":0},{"$f":"SUM('2000:2014'!T496)","v":0},{"$f":"SUM('2000:2014'!U496)","v":0},{"$f":"SUM('2000:2014'!V496)","v":0},{"$f":"SUM('2000:2014'!W496)","v":0},{"$f":"SUM('2000:2014'!X496)","v":0},{"$f":"SUM('2000:2014'!Y496)","v":0},{"$f":"SUM('2000:2014'!Z496)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E497)","v":0},{"$f":"SUM('2000:2014'!F497)","v":0},{"$f":"SUM('2000:2014'!G497)","v":0},{"$f":"SUM('2000:2014'!H497)","v":0},{"$f":"SUM('2000:2014'!I497)","v":0},{"$f":"SUM('2000:2014'!J497)","v":0},{"$f":"SUM('2000:2014'!K497)","v":0},{"$f":"SUM('2000:2014'!L497)","v":0},{"$f":"SUM('2000:2014'!M497)","v":0},{"$f":"SUM('2000:2014'!N497)","v":0},{"$f":"SUM('2000:2014'!O497)","v":0},{"$f":"SUM('2000:2014'!P497)","v":0},{"$f":"SUM('2000:2014'!Q497)","v":0},{"$f":"SUM('2000:2014'!R497)","v":0},{"$f":"SUM('2000:2014'!S497)","v":0},{"$f":"SUM('2000:2014'!T497)","v":0},{"$f":"SUM('2000:2014'!U497)","v":0},{"$f":"SUM('2000:2014'!V497)","v":0},{"$f":"SUM('2000:2014'!W497)","v":0},{"$f":"SUM('2000:2014'!X497)","v":0},{"$f":"SUM('2000:2014'!Y497)","v":0},{"$f":"SUM('2000:2014'!Z497)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E498)","v":0},{"$f":"SUM('2000:2014'!F498)","v":0},{"$f":"SUM('2000:2014'!G498)","v":0},{"$f":"SUM('2000:2014'!H498)","v":0},{"$f":"SUM('2000:2014'!I498)","v":0},{"$f":"SUM('2000:2014'!J498)","v":0},{"$f":"SUM('2000:2014'!K498)","v":0},{"$f":"SUM('2000:2014'!L498)","v":0},{"$f":"SUM('2000:2014'!M498)","v":0},{"$f":"SUM('2000:2014'!N498)","v":0},{"$f":"SUM('2000:2014'!O498)","v":0},{"$f":"SUM('2000:2014'!P498)","v":0},{"$f":"SUM('2000:2014'!Q498)","v":0},{"$f":"SUM('2000:2014'!R498)","v":0},{"$f":"SUM('2000:2014'!S498)","v":0},{"$f":"SUM('2000:2014'!T498)","v":0},{"$f":"SUM('2000:2014'!U498)","v":0},{"$f":"SUM('2000:2014'!V498)","v":0},{"$f":"SUM('2000:2014'!W498)","v":0},{"$f":"SUM('2000:2014'!X498)","v":0},{"$f":"SUM('2000:2014'!Y498)","v":0},{"$f":"SUM('2000:2014'!Z498)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E499)","v":0},{"$f":"SUM('2000:2014'!F499)","v":0},{"$f":"SUM('2000:2014'!G499)","v":0},{"$f":"SUM('2000:2014'!H499)","v":0},{"$f":"SUM('2000:2014'!I499)","v":0},{"$f":"SUM('2000:2014'!J499)","v":0},{"$f":"SUM('2000:2014'!K499)","v":0},{"$f":"SUM('2000:2014'!L499)","v":0},{"$f":"SUM('2000:2014'!M499)","v":0},{"$f":"SUM('2000:2014'!N499)","v":0},{"$f":"SUM('2000:2014'!O499)","v":0},{"$f":"SUM('2000:2014'!P499)","v":0},{"$f":"SUM('2000:2014'!Q499)","v":0},{"$f":"SUM('2000:2014'!R499)","v":0},{"$f":"SUM('2000:2014'!S499)","v":0},{"$f":"SUM('2000:2014'!T499)","v":0},{"$f":"SUM('2000:2014'!U499)","v":0},{"$f":"SUM('2000:2014'!V499)","v":0},{"$f":"SUM('2000:2014'!W499)","v":0},{"$f":"SUM('2000:2014'!X499)","v":0},{"$f":"SUM('2000:2014'!Y499)","v":0},{"$f":"SUM('2000:2014'!Z499)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E500)","v":0},{"$f":"SUM('2000:2014'!F500)","v":0},{"$f":"SUM('2000:2014'!G500)","v":0},{"$f":"SUM('2000:2014'!H500)","v":0},{"$f":"SUM('2000:2014'!I500)","v":0},{"$f":"SUM('2000:2014'!J500)","v":0},{"$f":"SUM('2000:2014'!K500)","v":0},{"$f":"SUM('2000:2014'!L500)","v":0},{"$f":"SUM('2000:2014'!M500)","v":0},{"$f":"SUM('2000:2014'!N500)","v":0},{"$f":"SUM('2000:2014'!O500)","v":0},{"$f":"SUM('2000:2014'!P500)","v":0},{"$f":"SUM('2000:2014'!Q500)","v":0},{"$f":"SUM('2000:2014'!R500)","v":0},{"$f":"SUM('2000:2014'!S500)","v":0},{"$f":"SUM('2000:2014'!T500)","v":0},{"$f":"SUM('2000:2014'!U500)","v":0},{"$f":"SUM('2000:2014'!V500)","v":0},{"$f":"SUM('2000:2014'!W500)","v":0},{"$f":"SUM('2000:2014'!X500)","v":0},{"$f":"SUM('2000:2014'!Y500)","v":0},{"$f":"SUM('2000:2014'!Z500)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E501)","v":0},{"$f":"SUM('2000:2014'!F501)","v":0},{"$f":"SUM('2000:2014'!G501)","v":0},{"$f":"SUM('2000:2014'!H501)","v":0},{"$f":"SUM('2000:2014'!I501)","v":0},{"$f":"SUM('2000:2014'!J501)","v":0},{"$f":"SUM('2000:2014'!K501)","v":0},{"$f":"SUM('2000:2014'!L501)","v":0},{"$f":"SUM('2000:2014'!M501)","v":0},{"$f":"SUM('2000:2014'!N501)","v":0},{"$f":"SUM('2000:2014'!O501)","v":0},{"$f":"SUM('2000:2014'!P501)","v":0},{"$f":"SUM('2000:2014'!Q501)","v":0},{"$f":"SUM('2000:2014'!R501)","v":0},{"$f":"SUM('2000:2014'!S501)","v":0},{"$f":"SUM('2000:2014'!T501)","v":0},{"$f":"SUM('2000:2014'!U501)","v":0},{"$f":"SUM('2000:2014'!V501)","v":0},{"$f":"SUM('2000:2014'!W501)","v":0},{"$f":"SUM('2000:2014'!X501)","v":0},{"$f":"SUM('2000:2014'!Y501)","v":0},{"$f":"SUM('2000:2014'!Z501)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E502)","v":0},{"$f":"SUM('2000:2014'!F502)","v":0},{"$f":"SUM('2000:2014'!G502)","v":0},{"$f":"SUM('2000:2014'!H502)","v":0},{"$f":"SUM('2000:2014'!I502)","v":0},{"$f":"SUM('2000:2014'!J502)","v":0},{"$f":"SUM('2000:2014'!K502)","v":0},{"$f":"SUM('2000:2014'!L502)","v":0},{"$f":"SUM('2000:2014'!M502)","v":0},{"$f":"SUM('2000:2014'!N502)","v":0},{"$f":"SUM('2000:2014'!O502)","v":0},{"$f":"SUM('2000:2014'!P502)","v":0},{"$f":"SUM('2000:2014'!Q502)","v":0},{"$f":"SUM('2000:2014'!R502)","v":0},{"$f":"SUM('2000:2014'!S502)","v":0},{"$f":"SUM('2000:2014'!T502)","v":0},{"$f":"SUM('2000:2014'!U502)","v":0},{"$f":"SUM('2000:2014'!V502)","v":0},{"$f":"SUM('2000:2014'!W502)","v":0},{"$f":"SUM('2000:2014'!X502)","v":0},{"$f":"SUM('2000:2014'!Y502)","v":0},{"$f":"SUM('2000:2014'!Z502)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E507)","v":0},{"$f":"SUM('2000:2014'!F507)","v":0},{"$f":"SUM('2000:2014'!G507)","v":0},{"$f":"SUM('2000:2014'!H507)","v":0},{"$f":"SUM('2000:2014'!I507)","v":0},{"$f":"SUM('2000:2014'!J507)","v":0},{"$f":"SUM('2000:2014'!K507)","v":0},{"$f":"SUM('2000:2014'!L507)","v":0},{"$f":"SUM('2000:2014'!M507)","v":0},{"$f":"SUM('2000:2014'!N507)","v":-0.20849926798754007},{"$f":"SUM('2000:2014'!O507)","v":0},{"$f":"SUM('2000:2014'!P507)","v":0},{"$f":"SUM('2000:2014'!Q507)","v":0},{"$f":"SUM('2000:2014'!R507)","v":0},{"$f":"SUM('2000:2014'!S507)","v":9.8398193206161721E-3},{"$f":"SUM('2000:2014'!T507)","v":0},{"$f":"SUM('2000:2014'!U507)","v":0},{"$f":"SUM('2000:2014'!V507)","v":0},{"$f":"SUM('2000:2014'!W507)","v":0},{"$f":"SUM('2000:2014'!X507)","v":0},{"$f":"SUM('2000:2014'!Y507)","v":0},{"$f":"SUM('2000:2014'!Z507)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E508)","v":0},{"$f":"SUM('2000:2014'!F508)","v":0},{"$f":"SUM('2000:2014'!G508)","v":0},{"$f":"SUM('2000:2014'!H508)","v":0},{"$f":"SUM('2000:2014'!I508)","v":0},{"$f":"SUM('2000:2014'!J508)","v":0},{"$f":"SUM('2000:2014'!K508)","v":0},{"$f":"SUM('2000:2014'!L508)","v":0},{"$f":"SUM('2000:2014'!M508)","v":0},{"$f":"SUM('2000:2014'!N508)","v":0},{"$f":"SUM('2000:2014'!O508)","v":0},{"$f":"SUM('2000:2014'!P508)","v":0},{"$f":"SUM('2000:2014'!Q508)","v":0},{"$f":"SUM('2000:2014'!R508)","v":0},{"$f":"SUM('2000:2014'!S508)","v":2.4599548301540361E-3},{"$f":"SUM('2000:2014'!T508)","v":0},{"$f":"SUM('2000:2014'!U508)","v":0},{"$f":"SUM('2000:2014'!V508)","v":0},{"$f":"SUM('2000:2014'!W508)","v":0},{"$f":"SUM('2000:2014'!X508)","v":0},{"$f":"SUM('2000:2014'!Y508)","v":0},{"$f":"SUM('2000:2014'!Z508)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E509)","v":0},{"$f":"SUM('2000:2014'!F509)","v":0},{"$f":"SUM('2000:2014'!G509)","v":0},{"$f":"SUM('2000:2014'!H509)","v":0},{"$f":"SUM('2000:2014'!I509)","v":0},{"$f":"SUM('2000:2014'!J509)","v":0},{"$f":"SUM('2000:2014'!K509)","v":0},{"$f":"SUM('2000:2014'!L509)","v":0},{"$f":"SUM('2000:2014'!M509)","v":0},{"$f":"SUM('2000:2014'!N509)","v":-1.1191209831036701},{"$f":"SUM('2000:2014'!O509)","v":0},{"$f":"SUM('2000:2014'!P509)","v":0},{"$f":"SUM('2000:2014'!Q509)","v":0},{"$f":"SUM('2000:2014'!R509)","v":0},{"$f":"SUM('2000:2014'!S509)","v":0},{"$f":"SUM('2000:2014'!T509)","v":0},{"$f":"SUM('2000:2014'!U509)","v":0},{"$f":"SUM('2000:2014'!V509)","v":0},{"$f":"SUM('2000:2014'!W509)","v":0},{"$f":"SUM('2000:2014'!X509)","v":0},{"$f":"SUM('2000:2014'!Y509)","v":0},{"$f":"SUM('2000:2014'!Z509)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E510)","v":0},{"$f":"SUM('2000:2014'!F510)","v":0},{"$f":"SUM('2000:2014'!G510)","v":0},{"$f":"SUM('2000:2014'!H510)","v":0},{"$f":"SUM('2000:2014'!I510)","v":0},{"$f":"SUM('2000:2014'!J510)","v":0},{"$f":"SUM('2000:2014'!K510)","v":0},{"$f":"SUM('2000:2014'!L510)","v":0},{"$f":"SUM('2000:2014'!M510)","v":0},{"$f":"SUM('2000:2014'!N510)","v":-3.0921197184075071E-4},{"$f":"SUM('2000:2014'!O510)","v":0},{"$f":"SUM('2000:2014'!P510)","v":0},{"$f":"SUM('2000:2014'!Q510)","v":0},{"$f":"SUM('2000:2014'!R510)","v":0},{"$f":"SUM('2000:2014'!S510)","v":0},{"$f":"SUM('2000:2014'!T510)","v":0},{"$f":"SUM('2000:2014'!U510)","v":0},{"$f":"SUM('2000:2014'!V510)","v":0},{"$f":"SUM('2000:2014'!W510)","v":0},{"$f":"SUM('2000:2014'!X510)","v":0},{"$f":"SUM('2000:2014'!Y510)","v":0},{"$f":"SUM('2000:2014'!Z510)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E511)","v":0},{"$f":"SUM('2000:2014'!F511)","v":0},{"$f":"SUM('2000:2014'!G511)","v":0},{"$f":"SUM('2000:2014'!H511)","v":0},{"$f":"SUM('2000:2014'!I511)","v":-0.76952419419852958},{"$f":"SUM('2000:2014'!J511)","v":0},{"$f":"SUM('2000:2014'!K511)","v":0},{"$f":"SUM('2000:2014'!L511)","v":0},{"$f":"SUM('2000:2014'!M511)","v":0},{"$f":"SUM('2000:2014'!N511)","v":0},{"$f":"SUM('2000:2014'!O511)","v":0},{"$f":"SUM('2000:2014'!P511)","v":0},{"$f":"SUM('2000:2014'!Q511)","v":0},{"$f":"SUM('2000:2014'!R511)","v":0},{"$f":"SUM('2000:2014'!S511)","v":0},{"$f":"SUM('2000:2014'!T511)","v":0},{"$f":"SUM('2000:2014'!U511)","v":0},{"$f":"SUM('2000:2014'!V511)","v":0},{"$f":"SUM('2000:2014'!W511)","v":0},{"$f":"SUM('2000:2014'!X511)","v":0},{"$f":"SUM('2000:2014'!Y511)","v":0},{"$f":"SUM('2000:2014'!Z511)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E512)","v":0},{"$f":"SUM('2000:2014'!F512)","v":0},{"$f":"SUM('2000:2014'!G512)","v":0},{"$f":"SUM('2000:2014'!H512)","v":0},{"$f":"SUM('2000:2014'!I512)","v":0},{"$f":"SUM('2000:2014'!J512)","v":0},{"$f":"SUM('2000:2014'!K512)","v":0},{"$f":"SUM('2000:2014'!L512)","v":0},{"$f":"SUM('2000:2014'!M512)","v":0},{"$f":"SUM('2000:2014'!N512)","v":-4.0857581269706178E-2},{"$f":"SUM('2000:2014'!O512)","v":0},{"$f":"SUM('2000:2014'!P512)","v":0},{"$f":"SUM('2000:2014'!Q512)","v":0},{"$f":"SUM('2000:2014'!R512)","v":0},{"$f":"SUM('2000:2014'!S512)","v":0},{"$f":"SUM('2000:2014'!T512)","v":0},{"$f":"SUM('2000:2014'!U512)","v":0},{"$f":"SUM('2000:2014'!V512)","v":0},{"$f":"SUM('2000:2014'!W512)","v":0},{"$f":"SUM('2000:2014'!X512)","v":0},{"$f":"SUM('2000:2014'!Y512)","v":0},{"$f":"SUM('2000:2014'!Z512)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E513)","v":0},{"$f":"SUM('2000:2014'!F513)","v":0},{"$f":"SUM('2000:2014'!G513)","v":0},{"$f":"SUM('2000:2014'!H513)","v":0},{"$f":"SUM('2000:2014'!I513)","v":-5.4791111340835377E-2},{"$f":"SUM('2000:2014'!J513)","v":0},{"$f":"SUM('2000:2014'!K513)","v":0},{"$f":"SUM('2000:2014'!L513)","v":0},{"$f":"SUM('2000:2014'!M513)","v":0},{"$f":"SUM('2000:2014'!N513)","v":-2.1793047962739547E-3},{"$f":"SUM('2000:2014'!O513)","v":0},{"$f":"SUM('2000:2014'!P513)","v":0},{"$f":"SUM('2000:2014'!Q513)","v":0},{"$f":"SUM('2000:2014'!R513)","v":0},{"$f":"SUM('2000:2014'!S513)","v":0},{"$f":"SUM('2000:2014'!T513)","v":0},{"$f":"SUM('2000:2014'!U513)","v":0},{"$f":"SUM('2000:2014'!V513)","v":0},{"$f":"SUM('2000:2014'!W513)","v":0},{"$f":"SUM('2000:2014'!X513)","v":0},{"$f":"SUM('2000:2014'!Y513)","v":0},{"$f":"SUM('2000:2014'!Z513)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E514)","v":0},{"$f":"SUM('2000:2014'!F514)","v":0},{"$f":"SUM('2000:2014'!G514)","v":0},{"$f":"SUM('2000:2014'!H514)","v":0},{"$f":"SUM('2000:2014'!I514)","v":0},{"$f":"SUM('2000:2014'!J514)","v":0},{"$f":"SUM('2000:2014'!K514)","v":0},{"$f":"SUM('2000:2014'!L514)","v":0},{"$f":"SUM('2000:2014'!M514)","v":0},{"$f":"SUM('2000:2014'!N514)","v":-3.5979610995424426E-2},{"$f":"SUM('2000:2014'!O514)","v":0},{"$f":"SUM('2000:2014'!P514)","v":0},{"$f":"SUM('2000:2014'!Q514)","v":0},{"$f":"SUM('2000:2014'!R514)","v":0},{"$f":"SUM('2000:2014'!S514)","v":0},{"$f":"SUM('2000:2014'!T514)","v":0},{"$f":"SUM('2000:2014'!U514)","v":0},{"$f":"SUM('2000:2014'!V514)","v":0},{"$f":"SUM('2000:2014'!W514)","v":0},{"$f":"SUM('2000:2014'!X514)","v":0},{"$f":"SUM('2000:2014'!Y514)","v":0},{"$f":"SUM('2000:2014'!Z514)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E515)","v":0},{"$f":"SUM('2000:2014'!F515)","v":0},{"$f":"SUM('2000:2014'!G515)","v":0},{"$f":"SUM('2000:2014'!H515)","v":0},{"$f":"SUM('2000:2014'!I515)","v":0},{"$f":"SUM('2000:2014'!J515)","v":0},{"$f":"SUM('2000:2014'!K515)","v":0},{"$f":"SUM('2000:2014'!L515)","v":0},{"$f":"SUM('2000:2014'!M515)","v":0},{"$f":"SUM('2000:2014'!N515)","v":0},{"$f":"SUM('2000:2014'!O515)","v":0},{"$f":"SUM('2000:2014'!P515)","v":0},{"$f":"SUM('2000:2014'!Q515)","v":0},{"$f":"SUM('2000:2014'!R515)","v":0},{"$f":"SUM('2000:2014'!S515)","v":0},{"$f":"SUM('2000:2014'!T515)","v":0},{"$f":"SUM('2000:2014'!U515)","v":0},{"$f":"SUM('2000:2014'!V515)","v":0},{"$f":"SUM('2000:2014'!W515)","v":0},{"$f":"SUM('2000:2014'!X515)","v":0},{"$f":"SUM('2000:2014'!Y515)","v":0},{"$f":"SUM('2000:2014'!Z515)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E516)","v":0},{"$f":"SUM('2000:2014'!F516)","v":0},{"$f":"SUM('2000:2014'!G516)","v":0},{"$f":"SUM('2000:2014'!H516)","v":0},{"$f":"SUM('2000:2014'!I516)","v":-7.0094048524125272},{"$f":"SUM('2000:2014'!J516)","v":0},{"$f":"SUM('2000:2014'!K516)","v":0},{"$f":"SUM('2000:2014'!L516)","v":0},{"$f":"SUM('2000:2014'!M516)","v":0},{"$f":"SUM('2000:2014'!N516)","v":-1.2646253502572791E-16},{"$f":"SUM('2000:2014'!O516)","v":0},{"$f":"SUM('2000:2014'!P516)","v":0},{"$f":"SUM('2000:2014'!Q516)","v":0},{"$f":"SUM('2000:2014'!R516)","v":0},{"$f":"SUM('2000:2014'!S516)","v":0},{"$f":"SUM('2000:2014'!T516)","v":0},{"$f":"SUM('2000:2014'!U516)","v":0},{"$f":"SUM('2000:2014'!V516)","v":0},{"$f":"SUM('2000:2014'!W516)","v":0},{"$f":"SUM('2000:2014'!X516)","v":0},{"$f":"SUM('2000:2014'!Y516)","v":0},{"$f":"SUM('2000:2014'!Z516)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E517)","v":0},{"$f":"SUM('2000:2014'!F517)","v":0},{"$f":"SUM('2000:2014'!G517)","v":0},{"$f":"SUM('2000:2014'!H517)","v":0},{"$f":"SUM('2000:2014'!I517)","v":0},{"$f":"SUM('2000:2014'!J517)","v":0},{"$f":"SUM('2000:2014'!K517)","v":0},{"$f":"SUM('2000:2014'!L517)","v":0},{"$f":"SUM('2000:2014'!M517)","v":0},{"$f":"SUM('2000:2014'!N517)","v":0},{"$f":"SUM('2000:2014'!O517)","v":0},{"$f":"SUM('2000:2014'!P517)","v":0},{"$f":"SUM('2000:2014'!Q517)","v":0},{"$f":"SUM('2000:2014'!R517)","v":0},{"$f":"SUM('2000:2014'!S517)","v":0},{"$f":"SUM('2000:2014'!T517)","v":0},{"$f":"SUM('2000:2014'!U517)","v":0},{"$f":"SUM('2000:2014'!V517)","v":0},{"$f":"SUM('2000:2014'!W517)","v":0},{"$f":"SUM('2000:2014'!X517)","v":0},{"$f":"SUM('2000:2014'!Y517)","v":0},{"$f":"SUM('2000:2014'!Z517)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E518)","v":0},{"$f":"SUM('2000:2014'!F518)","v":0},{"$f":"SUM('2000:2014'!G518)","v":0},{"$f":"SUM('2000:2014'!H518)","v":0},{"$f":"SUM('2000:2014'!I518)","v":0},{"$f":"SUM('2000:2014'!J518)","v":0},{"$f":"SUM('2000:2014'!K518)","v":0},{"$f":"SUM('2000:2014'!L518)","v":0},{"$f":"SUM('2000:2014'!M518)","v":0},{"$f":"SUM('2000:2014'!N518)","v":-6.4371074238770714},{"$f":"SUM('2000:2014'!O518)","v":0},{"$f":"SUM('2000:2014'!P518)","v":0},{"$f":"SUM('2000:2014'!Q518)","v":0},{"$f":"SUM('2000:2014'!R518)","v":0},{"$f":"SUM('2000:2014'!S518)","v":0},{"$f":"SUM('2000:2014'!T518)","v":0},{"$f":"SUM('2000:2014'!U518)","v":0},{"$f":"SUM('2000:2014'!V518)","v":0},{"$f":"SUM('2000:2014'!W518)","v":0},{"$f":"SUM('2000:2014'!X518)","v":0},{"$f":"SUM('2000:2014'!Y518)","v":0},{"$f":"SUM('2000:2014'!Z518)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E519)","v":0},{"$f":"SUM('2000:2014'!F519)","v":0},{"$f":"SUM('2000:2014'!G519)","v":0},{"$f":"SUM('2000:2014'!H519)","v":0},{"$f":"SUM('2000:2014'!I519)","v":0},{"$f":"SUM('2000:2014'!J519)","v":0},{"$f":"SUM('2000:2014'!K519)","v":0},{"$f":"SUM('2000:2014'!L519)","v":0},{"$f":"SUM('2000:2014'!M519)","v":0},{"$f":"SUM('2000:2014'!N519)","v":-6.2458529730363538E-16},{"$f":"SUM('2000:2014'!O519)","v":0},{"$f":"SUM('2000:2014'!P519)","v":0},{"$f":"SUM('2000:2014'!Q519)","v":0},{"$f":"SUM('2000:2014'!R519)","v":0},{"$f":"SUM('2000:2014'!S519)","v":0},{"$f":"SUM('2000:2014'!T519)","v":0},{"$f":"SUM('2000:2014'!U519)","v":0},{"$f":"SUM('2000:2014'!V519)","v":0},{"$f":"SUM('2000:2014'!W519)","v":0},{"$f":"SUM('2000:2014'!X519)","v":0},{"$f":"SUM('2000:2014'!Y519)","v":0},{"$f":"SUM('2000:2014'!Z519)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E520)","v":0},{"$f":"SUM('2000:2014'!F520)","v":0},{"$f":"SUM('2000:2014'!G520)","v":0},{"$f":"SUM('2000:2014'!H520)","v":0},{"$f":"SUM('2000:2014'!I520)","v":0},{"$f":"SUM('2000:2014'!J520)","v":0},{"$f":"SUM('2000:2014'!K520)","v":0},{"$f":"SUM('2000:2014'!L520)","v":0},{"$f":"SUM('2000:2014'!M520)","v":0},{"$f":"SUM('2000:2014'!N520)","v":0},{"$f":"SUM('2000:2014'!O520)","v":0},{"$f":"SUM('2000:2014'!P520)","v":0},{"$f":"SUM('2000:2014'!Q520)","v":0},{"$f":"SUM('2000:2014'!R520)","v":0},{"$f":"SUM('2000:2014'!S520)","v":0},{"$f":"SUM('2000:2014'!T520)","v":0},{"$f":"SUM('2000:2014'!U520)","v":0},{"$f":"SUM('2000:2014'!V520)","v":0},{"$f":"SUM('2000:2014'!W520)","v":0},{"$f":"SUM('2000:2014'!X520)","v":0},{"$f":"SUM('2000:2014'!Y520)","v":0},{"$f":"SUM('2000:2014'!Z520)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-7.833720157951892,0,0,0,0,-7.8440533840015281,0,0,0,0,1.2299774150770208E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E525)","v":0},{"$f":"SUM('2000:2014'!F525)","v":0},{"$f":"SUM('2000:2014'!G525)","v":0},{"$f":"SUM('2000:2014'!H525)","v":0},{"$f":"SUM('2000:2014'!I525)","v":0},{"$f":"SUM('2000:2014'!J525)","v":0},{"$f":"SUM('2000:2014'!K525)","v":0},{"$f":"SUM('2000:2014'!L525)","v":0},{"$f":"SUM('2000:2014'!M525)","v":0},{"$f":"SUM('2000:2014'!N525)","v":0},{"$f":"SUM('2000:2014'!O525)","v":0},{"$f":"SUM('2000:2014'!P525)","v":0},{"$f":"SUM('2000:2014'!Q525)","v":0},{"$f":"SUM('2000:2014'!R525)","v":0},{"$f":"SUM('2000:2014'!S525)","v":0},{"$f":"SUM('2000:2014'!T525)","v":0},{"$f":"SUM('2000:2014'!U525)","v":0},{"$f":"SUM('2000:2014'!V525)","v":0},{"$f":"SUM('2000:2014'!W525)","v":0},{"$f":"SUM('2000:2014'!X525)","v":0},{"$f":"SUM('2000:2014'!Y525)","v":0},{"$f":"SUM('2000:2014'!Z525)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E526)","v":0},{"$f":"SUM('2000:2014'!F526)","v":0},{"$f":"SUM('2000:2014'!G526)","v":0},{"$f":"SUM('2000:2014'!H526)","v":0},{"$f":"SUM('2000:2014'!I526)","v":0},{"$f":"SUM('2000:2014'!J526)","v":0},{"$f":"SUM('2000:2014'!K526)","v":0},{"$f":"SUM('2000:2014'!L526)","v":0},{"$f":"SUM('2000:2014'!M526)","v":0},{"$f":"SUM('2000:2014'!N526)","v":0},{"$f":"SUM('2000:2014'!O526)","v":0},{"$f":"SUM('2000:2014'!P526)","v":0},{"$f":"SUM('2000:2014'!Q526)","v":0},{"$f":"SUM('2000:2014'!R526)","v":0},{"$f":"SUM('2000:2014'!S526)","v":0},{"$f":"SUM('2000:2014'!T526)","v":0},{"$f":"SUM('2000:2014'!U526)","v":0},{"$f":"SUM('2000:2014'!V526)","v":0},{"$f":"SUM('2000:2014'!W526)","v":0},{"$f":"SUM('2000:2014'!X526)","v":0},{"$f":"SUM('2000:2014'!Y526)","v":0},{"$f":"SUM('2000:2014'!Z526)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E527)","v":0},{"$f":"SUM('2000:2014'!F527)","v":0},{"$f":"SUM('2000:2014'!G527)","v":0},{"$f":"SUM('2000:2014'!H527)","v":0},{"$f":"SUM('2000:2014'!I527)","v":0},{"$f":"SUM('2000:2014'!J527)","v":0},{"$f":"SUM('2000:2014'!K527)","v":0},{"$f":"SUM('2000:2014'!L527)","v":0},{"$f":"SUM('2000:2014'!M527)","v":0},{"$f":"SUM('2000:2014'!N527)","v":0},{"$f":"SUM('2000:2014'!O527)","v":0},{"$f":"SUM('2000:2014'!P527)","v":0},{"$f":"SUM('2000:2014'!Q527)","v":0},{"$f":"SUM('2000:2014'!R527)","v":0},{"$f":"SUM('2000:2014'!S527)","v":0},{"$f":"SUM('2000:2014'!T527)","v":0},{"$f":"SUM('2000:2014'!U527)","v":0},{"$f":"SUM('2000:2014'!V527)","v":0},{"$f":"SUM('2000:2014'!W527)","v":0},{"$f":"SUM('2000:2014'!X527)","v":0},{"$f":"SUM('2000:2014'!Y527)","v":0},{"$f":"SUM('2000:2014'!Z527)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E528)","v":0},{"$f":"SUM('2000:2014'!F528)","v":0},{"$f":"SUM('2000:2014'!G528)","v":0},{"$f":"SUM('2000:2014'!H528)","v":0},{"$f":"SUM('2000:2014'!I528)","v":0},{"$f":"SUM('2000:2014'!J528)","v":0},{"$f":"SUM('2000:2014'!K528)","v":0},{"$f":"SUM('2000:2014'!L528)","v":0},{"$f":"SUM('2000:2014'!M528)","v":0},{"$f":"SUM('2000:2014'!N528)","v":0},{"$f":"SUM('2000:2014'!O528)","v":0},{"$f":"SUM('2000:2014'!P528)","v":0},{"$f":"SUM('2000:2014'!Q528)","v":0},{"$f":"SUM('2000:2014'!R528)","v":0},{"$f":"SUM('2000:2014'!S528)","v":0},{"$f":"SUM('2000:2014'!T528)","v":0},{"$f":"SUM('2000:2014'!U528)","v":0},{"$f":"SUM('2000:2014'!V528)","v":0},{"$f":"SUM('2000:2014'!W528)","v":0},{"$f":"SUM('2000:2014'!X528)","v":0},{"$f":"SUM('2000:2014'!Y528)","v":0},{"$f":"SUM('2000:2014'!Z528)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E529)","v":0},{"$f":"SUM('2000:2014'!F529)","v":0},{"$f":"SUM('2000:2014'!G529)","v":0},{"$f":"SUM('2000:2014'!H529)","v":0},{"$f":"SUM('2000:2014'!I529)","v":0},{"$f":"SUM('2000:2014'!J529)","v":0},{"$f":"SUM('2000:2014'!K529)","v":0},{"$f":"SUM('2000:2014'!L529)","v":0},{"$f":"SUM('2000:2014'!M529)","v":0},{"$f":"SUM('2000:2014'!N529)","v":0},{"$f":"SUM('2000:2014'!O529)","v":0},{"$f":"SUM('2000:2014'!P529)","v":0},{"$f":"SUM('2000:2014'!Q529)","v":0},{"$f":"SUM('2000:2014'!R529)","v":0},{"$f":"SUM('2000:2014'!S529)","v":0},{"$f":"SUM('2000:2014'!T529)","v":0},{"$f":"SUM('2000:2014'!U529)","v":0},{"$f":"SUM('2000:2014'!V529)","v":0},{"$f":"SUM('2000:2014'!W529)","v":0},{"$f":"SUM('2000:2014'!X529)","v":0},{"$f":"SUM('2000:2014'!Y529)","v":0},{"$f":"SUM('2000:2014'!Z529)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E530)","v":0},{"$f":"SUM('2000:2014'!F530)","v":0},{"$f":"SUM('2000:2014'!G530)","v":0},{"$f":"SUM('2000:2014'!H530)","v":0},{"$f":"SUM('2000:2014'!I530)","v":0},{"$f":"SUM('2000:2014'!J530)","v":0},{"$f":"SUM('2000:2014'!K530)","v":0},{"$f":"SUM('2000:2014'!L530)","v":0},{"$f":"SUM('2000:2014'!M530)","v":0},{"$f":"SUM('2000:2014'!N530)","v":0},{"$f":"SUM('2000:2014'!O530)","v":0},{"$f":"SUM('2000:2014'!P530)","v":0},{"$f":"SUM('2000:2014'!Q530)","v":0},{"$f":"SUM('2000:2014'!R530)","v":0},{"$f":"SUM('2000:2014'!S530)","v":0},{"$f":"SUM('2000:2014'!T530)","v":0},{"$f":"SUM('2000:2014'!U530)","v":0},{"$f":"SUM('2000:2014'!V530)","v":0},{"$f":"SUM('2000:2014'!W530)","v":0},{"$f":"SUM('2000:2014'!X530)","v":0},{"$f":"SUM('2000:2014'!Y530)","v":0},{"$f":"SUM('2000:2014'!Z530)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E531)","v":0},{"$f":"SUM('2000:2014'!F531)","v":0},{"$f":"SUM('2000:2014'!G531)","v":0},{"$f":"SUM('2000:2014'!H531)","v":0},{"$f":"SUM('2000:2014'!I531)","v":0},{"$f":"SUM('2000:2014'!J531)","v":0},{"$f":"SUM('2000:2014'!K531)","v":0},{"$f":"SUM('2000:2014'!L531)","v":0},{"$f":"SUM('2000:2014'!M531)","v":0},{"$f":"SUM('2000:2014'!N531)","v":0},{"$f":"SUM('2000:2014'!O531)","v":0},{"$f":"SUM('2000:2014'!P531)","v":0},{"$f":"SUM('2000:2014'!Q531)","v":0},{"$f":"SUM('2000:2014'!R531)","v":0},{"$f":"SUM('2000:2014'!S531)","v":0},{"$f":"SUM('2000:2014'!T531)","v":0},{"$f":"SUM('2000:2014'!U531)","v":0},{"$f":"SUM('2000:2014'!V531)","v":0},{"$f":"SUM('2000:2014'!W531)","v":0},{"$f":"SUM('2000:2014'!X531)","v":0},{"$f":"SUM('2000:2014'!Y531)","v":0},{"$f":"SUM('2000:2014'!Z531)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E532)","v":0},{"$f":"SUM('2000:2014'!F532)","v":0},{"$f":"SUM('2000:2014'!G532)","v":0},{"$f":"SUM('2000:2014'!H532)","v":0},{"$f":"SUM('2000:2014'!I532)","v":0},{"$f":"SUM('2000:2014'!J532)","v":0},{"$f":"SUM('2000:2014'!K532)","v":0},{"$f":"SUM('2000:2014'!L532)","v":0},{"$f":"SUM('2000:2014'!M532)","v":0},{"$f":"SUM('2000:2014'!N532)","v":0},{"$f":"SUM('2000:2014'!O532)","v":0},{"$f":"SUM('2000:2014'!P532)","v":0},{"$f":"SUM('2000:2014'!Q532)","v":0},{"$f":"SUM('2000:2014'!R532)","v":0},{"$f":"SUM('2000:2014'!S532)","v":0},{"$f":"SUM('2000:2014'!T532)","v":0},{"$f":"SUM('2000:2014'!U532)","v":0},{"$f":"SUM('2000:2014'!V532)","v":0},{"$f":"SUM('2000:2014'!W532)","v":0},{"$f":"SUM('2000:2014'!X532)","v":0},{"$f":"SUM('2000:2014'!Y532)","v":0},{"$f":"SUM('2000:2014'!Z532)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E533)","v":0},{"$f":"SUM('2000:2014'!F533)","v":0},{"$f":"SUM('2000:2014'!G533)","v":0},{"$f":"SUM('2000:2014'!H533)","v":0},{"$f":"SUM('2000:2014'!I533)","v":0},{"$f":"SUM('2000:2014'!J533)","v":0},{"$f":"SUM('2000:2014'!K533)","v":0},{"$f":"SUM('2000:2014'!L533)","v":0},{"$f":"SUM('2000:2014'!M533)","v":0},{"$f":"SUM('2000:2014'!N533)","v":0},{"$f":"SUM('2000:2014'!O533)","v":0},{"$f":"SUM('2000:2014'!P533)","v":0},{"$f":"SUM('2000:2014'!Q533)","v":0},{"$f":"SUM('2000:2014'!R533)","v":0},{"$f":"SUM('2000:2014'!S533)","v":0},{"$f":"SUM('2000:2014'!T533)","v":0},{"$f":"SUM('2000:2014'!U533)","v":0},{"$f":"SUM('2000:2014'!V533)","v":0},{"$f":"SUM('2000:2014'!W533)","v":0},{"$f":"SUM('2000:2014'!X533)","v":0},{"$f":"SUM('2000:2014'!Y533)","v":0},{"$f":"SUM('2000:2014'!Z533)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E534)","v":0},{"$f":"SUM('2000:2014'!F534)","v":0},{"$f":"SUM('2000:2014'!G534)","v":0},{"$f":"SUM('2000:2014'!H534)","v":0},{"$f":"SUM('2000:2014'!I534)","v":0},{"$f":"SUM('2000:2014'!J534)","v":0},{"$f":"SUM('2000:2014'!K534)","v":0},{"$f":"SUM('2000:2014'!L534)","v":0},{"$f":"SUM('2000:2014'!M534)","v":0},{"$f":"SUM('2000:2014'!N534)","v":0},{"$f":"SUM('2000:2014'!O534)","v":0},{"$f":"SUM('2000:2014'!P534)","v":0},{"$f":"SUM('2000:2014'!Q534)","v":0},{"$f":"SUM('2000:2014'!R534)","v":0},{"$f":"SUM('2000:2014'!S534)","v":0},{"$f":"SUM('2000:2014'!T534)","v":0},{"$f":"SUM('2000:2014'!U534)","v":0},{"$f":"SUM('2000:2014'!V534)","v":0},{"$f":"SUM('2000:2014'!W534)","v":0},{"$f":"SUM('2000:2014'!X534)","v":0},{"$f":"SUM('2000:2014'!Y534)","v":0},{"$f":"SUM('2000:2014'!Z534)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E535)","v":0},{"$f":"SUM('2000:2014'!F535)","v":0},{"$f":"SUM('2000:2014'!G535)","v":0},{"$f":"SUM('2000:2014'!H535)","v":0},{"$f":"SUM('2000:2014'!I535)","v":0},{"$f":"SUM('2000:2014'!J535)","v":0},{"$f":"SUM('2000:2014'!K535)","v":0},{"$f":"SUM('2000:2014'!L535)","v":0},{"$f":"SUM('2000:2014'!M535)","v":0},{"$f":"SUM('2000:2014'!N535)","v":0},{"$f":"SUM('2000:2014'!O535)","v":0},{"$f":"SUM('2000:2014'!P535)","v":0},{"$f":"SUM('2000:2014'!Q535)","v":0},{"$f":"SUM('2000:2014'!R535)","v":0},{"$f":"SUM('2000:2014'!S535)","v":0},{"$f":"SUM('2000:2014'!T535)","v":0},{"$f":"SUM('2000:2014'!U535)","v":0},{"$f":"SUM('2000:2014'!V535)","v":0},{"$f":"SUM('2000:2014'!W535)","v":0},{"$f":"SUM('2000:2014'!X535)","v":0},{"$f":"SUM('2000:2014'!Y535)","v":0},{"$f":"SUM('2000:2014'!Z535)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E536)","v":0},{"$f":"SUM('2000:2014'!F536)","v":0},{"$f":"SUM('2000:2014'!G536)","v":0},{"$f":"SUM('2000:2014'!H536)","v":0},{"$f":"SUM('2000:2014'!I536)","v":0},{"$f":"SUM('2000:2014'!J536)","v":0},{"$f":"SUM('2000:2014'!K536)","v":0},{"$f":"SUM('2000:2014'!L536)","v":0},{"$f":"SUM('2000:2014'!M536)","v":0},{"$f":"SUM('2000:2014'!N536)","v":0},{"$f":"SUM('2000:2014'!O536)","v":0},{"$f":"SUM('2000:2014'!P536)","v":0},{"$f":"SUM('2000:2014'!Q536)","v":0},{"$f":"SUM('2000:2014'!R536)","v":0},{"$f":"SUM('2000:2014'!S536)","v":0},{"$f":"SUM('2000:2014'!T536)","v":0},{"$f":"SUM('2000:2014'!U536)","v":0},{"$f":"SUM('2000:2014'!V536)","v":0},{"$f":"SUM('2000:2014'!W536)","v":0},{"$f":"SUM('2000:2014'!X536)","v":0},{"$f":"SUM('2000:2014'!Y536)","v":0},{"$f":"SUM('2000:2014'!Z536)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E537)","v":0},{"$f":"SUM('2000:2014'!F537)","v":0},{"$f":"SUM('2000:2014'!G537)","v":0},{"$f":"SUM('2000:2014'!H537)","v":0},{"$f":"SUM('2000:2014'!I537)","v":0},{"$f":"SUM('2000:2014'!J537)","v":0},{"$f":"SUM('2000:2014'!K537)","v":0},{"$f":"SUM('2000:2014'!L537)","v":0},{"$f":"SUM('2000:2014'!M537)","v":0},{"$f":"SUM('2000:2014'!N537)","v":0},{"$f":"SUM('2000:2014'!O537)","v":0},{"$f":"SUM('2000:2014'!P537)","v":0},{"$f":"SUM('2000:2014'!Q537)","v":0},{"$f":"SUM('2000:2014'!R537)","v":0},{"$f":"SUM('2000:2014'!S537)","v":0},{"$f":"SUM('2000:2014'!T537)","v":0},{"$f":"SUM('2000:2014'!U537)","v":0},{"$f":"SUM('2000:2014'!V537)","v":0},{"$f":"SUM('2000:2014'!W537)","v":0},{"$f":"SUM('2000:2014'!X537)","v":0},{"$f":"SUM('2000:2014'!Y537)","v":0},{"$f":"SUM('2000:2014'!Z537)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E538)","v":0},{"$f":"SUM('2000:2014'!F538)","v":0},{"$f":"SUM('2000:2014'!G538)","v":0},{"$f":"SUM('2000:2014'!H538)","v":0},{"$f":"SUM('2000:2014'!I538)","v":0},{"$f":"SUM('2000:2014'!J538)","v":0},{"$f":"SUM('2000:2014'!K538)","v":0},{"$f":"SUM('2000:2014'!L538)","v":0},{"$f":"SUM('2000:2014'!M538)","v":0},{"$f":"SUM('2000:2014'!N538)","v":0},{"$f":"SUM('2000:2014'!O538)","v":0},{"$f":"SUM('2000:2014'!P538)","v":0},{"$f":"SUM('2000:2014'!Q538)","v":0},{"$f":"SUM('2000:2014'!R538)","v":0},{"$f":"SUM('2000:2014'!S538)","v":0},{"$f":"SUM('2000:2014'!T538)","v":0},{"$f":"SUM('2000:2014'!U538)","v":0},{"$f":"SUM('2000:2014'!V538)","v":0},{"$f":"SUM('2000:2014'!W538)","v":0},{"$f":"SUM('2000:2014'!X538)","v":0},{"$f":"SUM('2000:2014'!Y538)","v":0},{"$f":"SUM('2000:2014'!Z538)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E543)","v":0},{"$f":"SUM('2000:2014'!F543)","v":0},{"$f":"SUM('2000:2014'!G543)","v":0},{"$f":"SUM('2000:2014'!H543)","v":0},{"$f":"SUM('2000:2014'!I543)","v":0},{"$f":"SUM('2000:2014'!J543)","v":0},{"$f":"SUM('2000:2014'!K543)","v":0},{"$f":"SUM('2000:2014'!L543)","v":0},{"$f":"SUM('2000:2014'!M543)","v":0},{"$f":"SUM('2000:2014'!N543)","v":0},{"$f":"SUM('2000:2014'!O543)","v":0},{"$f":"SUM('2000:2014'!P543)","v":0},{"$f":"SUM('2000:2014'!Q543)","v":0},{"$f":"SUM('2000:2014'!R543)","v":0},{"$f":"SUM('2000:2014'!S543)","v":0},{"$f":"SUM('2000:2014'!T543)","v":0},{"$f":"SUM('2000:2014'!U543)","v":0},{"$f":"SUM('2000:2014'!V543)","v":0},{"$f":"SUM('2000:2014'!W543)","v":0},{"$f":"SUM('2000:2014'!X543)","v":0},{"$f":"SUM('2000:2014'!Y543)","v":0},{"$f":"SUM('2000:2014'!Z543)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E544)","v":0},{"$f":"SUM('2000:2014'!F544)","v":0},{"$f":"SUM('2000:2014'!G544)","v":0},{"$f":"SUM('2000:2014'!H544)","v":0},{"$f":"SUM('2000:2014'!I544)","v":0},{"$f":"SUM('2000:2014'!J544)","v":0},{"$f":"SUM('2000:2014'!K544)","v":0},{"$f":"SUM('2000:2014'!L544)","v":0},{"$f":"SUM('2000:2014'!M544)","v":0},{"$f":"SUM('2000:2014'!N544)","v":0},{"$f":"SUM('2000:2014'!O544)","v":0},{"$f":"SUM('2000:2014'!P544)","v":0},{"$f":"SUM('2000:2014'!Q544)","v":0},{"$f":"SUM('2000:2014'!R544)","v":0},{"$f":"SUM('2000:2014'!S544)","v":0},{"$f":"SUM('2000:2014'!T544)","v":0},{"$f":"SUM('2000:2014'!U544)","v":0},{"$f":"SUM('2000:2014'!V544)","v":0},{"$f":"SUM('2000:2014'!W544)","v":0},{"$f":"SUM('2000:2014'!X544)","v":0},{"$f":"SUM('2000:2014'!Y544)","v":0},{"$f":"SUM('2000:2014'!Z544)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E545)","v":0},{"$f":"SUM('2000:2014'!F545)","v":0},{"$f":"SUM('2000:2014'!G545)","v":0},{"$f":"SUM('2000:2014'!H545)","v":0},{"$f":"SUM('2000:2014'!I545)","v":0},{"$f":"SUM('2000:2014'!J545)","v":0},{"$f":"SUM('2000:2014'!K545)","v":0},{"$f":"SUM('2000:2014'!L545)","v":0},{"$f":"SUM('2000:2014'!M545)","v":0},{"$f":"SUM('2000:2014'!N545)","v":0},{"$f":"SUM('2000:2014'!O545)","v":0},{"$f":"SUM('2000:2014'!P545)","v":0},{"$f":"SUM('2000:2014'!Q545)","v":0},{"$f":"SUM('2000:2014'!R545)","v":0},{"$f":"SUM('2000:2014'!S545)","v":0},{"$f":"SUM('2000:2014'!T545)","v":0},{"$f":"SUM('2000:2014'!U545)","v":0},{"$f":"SUM('2000:2014'!V545)","v":0},{"$f":"SUM('2000:2014'!W545)","v":0},{"$f":"SUM('2000:2014'!X545)","v":0},{"$f":"SUM('2000:2014'!Y545)","v":0},{"$f":"SUM('2000:2014'!Z545)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E546)","v":0},{"$f":"SUM('2000:2014'!F546)","v":0},{"$f":"SUM('2000:2014'!G546)","v":0},{"$f":"SUM('2000:2014'!H546)","v":0},{"$f":"SUM('2000:2014'!I546)","v":0},{"$f":"SUM('2000:2014'!J546)","v":0},{"$f":"SUM('2000:2014'!K546)","v":0},{"$f":"SUM('2000:2014'!L546)","v":0},{"$f":"SUM('2000:2014'!M546)","v":0},{"$f":"SUM('2000:2014'!N546)","v":0},{"$f":"SUM('2000:2014'!O546)","v":0},{"$f":"SUM('2000:2014'!P546)","v":0},{"$f":"SUM('2000:2014'!Q546)","v":0},{"$f":"SUM('2000:2014'!R546)","v":0},{"$f":"SUM('2000:2014'!S546)","v":0},{"$f":"SUM('2000:2014'!T546)","v":0},{"$f":"SUM('2000:2014'!U546)","v":0},{"$f":"SUM('2000:2014'!V546)","v":0},{"$f":"SUM('2000:2014'!W546)","v":0},{"$f":"SUM('2000:2014'!X546)","v":0},{"$f":"SUM('2000:2014'!Y546)","v":0},{"$f":"SUM('2000:2014'!Z546)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E547)","v":0},{"$f":"SUM('2000:2014'!F547)","v":0},{"$f":"SUM('2000:2014'!G547)","v":0},{"$f":"SUM('2000:2014'!H547)","v":0},{"$f":"SUM('2000:2014'!I547)","v":0},{"$f":"SUM('2000:2014'!J547)","v":0},{"$f":"SUM('2000:2014'!K547)","v":0},{"$f":"SUM('2000:2014'!L547)","v":0},{"$f":"SUM('2000:2014'!M547)","v":0},{"$f":"SUM('2000:2014'!N547)","v":0},{"$f":"SUM('2000:2014'!O547)","v":0},{"$f":"SUM('2000:2014'!P547)","v":0},{"$f":"SUM('2000:2014'!Q547)","v":0},{"$f":"SUM('2000:2014'!R547)","v":0},{"$f":"SUM('2000:2014'!S547)","v":0},{"$f":"SUM('2000:2014'!T547)","v":0},{"$f":"SUM('2000:2014'!U547)","v":0},{"$f":"SUM('2000:2014'!V547)","v":0},{"$f":"SUM('2000:2014'!W547)","v":0},{"$f":"SUM('2000:2014'!X547)","v":0},{"$f":"SUM('2000:2014'!Y547)","v":0},{"$f":"SUM('2000:2014'!Z547)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E548)","v":0},{"$f":"SUM('2000:2014'!F548)","v":0},{"$f":"SUM('2000:2014'!G548)","v":0},{"$f":"SUM('2000:2014'!H548)","v":0},{"$f":"SUM('2000:2014'!I548)","v":0},{"$f":"SUM('2000:2014'!J548)","v":0},{"$f":"SUM('2000:2014'!K548)","v":0},{"$f":"SUM('2000:2014'!L548)","v":0},{"$f":"SUM('2000:2014'!M548)","v":0},{"$f":"SUM('2000:2014'!N548)","v":0},{"$f":"SUM('2000:2014'!O548)","v":0},{"$f":"SUM('2000:2014'!P548)","v":0},{"$f":"SUM('2000:2014'!Q548)","v":0},{"$f":"SUM('2000:2014'!R548)","v":0},{"$f":"SUM('2000:2014'!S548)","v":1.4376404279234775E-2},{"$f":"SUM('2000:2014'!T548)","v":0},{"$f":"SUM('2000:2014'!U548)","v":0},{"$f":"SUM('2000:2014'!V548)","v":0},{"$f":"SUM('2000:2014'!W548)","v":0},{"$f":"SUM('2000:2014'!X548)","v":0},{"$f":"SUM('2000:2014'!Y548)","v":0},{"$f":"SUM('2000:2014'!Z548)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E549)","v":0},{"$f":"SUM('2000:2014'!F549)","v":0},{"$f":"SUM('2000:2014'!G549)","v":0},{"$f":"SUM('2000:2014'!H549)","v":0},{"$f":"SUM('2000:2014'!I549)","v":0},{"$f":"SUM('2000:2014'!J549)","v":0},{"$f":"SUM('2000:2014'!K549)","v":0},{"$f":"SUM('2000:2014'!L549)","v":0},{"$f":"SUM('2000:2014'!M549)","v":0},{"$f":"SUM('2000:2014'!N549)","v":0},{"$f":"SUM('2000:2014'!O549)","v":0},{"$f":"SUM('2000:2014'!P549)","v":0},{"$f":"SUM('2000:2014'!Q549)","v":0},{"$f":"SUM('2000:2014'!R549)","v":0},{"$f":"SUM('2000:2014'!S549)","v":0},{"$f":"SUM('2000:2014'!T549)","v":0},{"$f":"SUM('2000:2014'!U549)","v":0},{"$f":"SUM('2000:2014'!V549)","v":0},{"$f":"SUM('2000:2014'!W549)","v":0},{"$f":"SUM('2000:2014'!X549)","v":0},{"$f":"SUM('2000:2014'!Y549)","v":0},{"$f":"SUM('2000:2014'!Z549)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E550)","v":0},{"$f":"SUM('2000:2014'!F550)","v":0},{"$f":"SUM('2000:2014'!G550)","v":0},{"$f":"SUM('2000:2014'!H550)","v":0},{"$f":"SUM('2000:2014'!I550)","v":0},{"$f":"SUM('2000:2014'!J550)","v":0},{"$f":"SUM('2000:2014'!K550)","v":0},{"$f":"SUM('2000:2014'!L550)","v":0},{"$f":"SUM('2000:2014'!M550)","v":0},{"$f":"SUM('2000:2014'!N550)","v":0},{"$f":"SUM('2000:2014'!O550)","v":0},{"$f":"SUM('2000:2014'!P550)","v":0},{"$f":"SUM('2000:2014'!Q550)","v":0},{"$f":"SUM('2000:2014'!R550)","v":0},{"$f":"SUM('2000:2014'!S550)","v":0},{"$f":"SUM('2000:2014'!T550)","v":0},{"$f":"SUM('2000:2014'!U550)","v":0},{"$f":"SUM('2000:2014'!V550)","v":0},{"$f":"SUM('2000:2014'!W550)","v":0},{"$f":"SUM('2000:2014'!X550)","v":0},{"$f":"SUM('2000:2014'!Y550)","v":0},{"$f":"SUM('2000:2014'!Z550)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E551)","v":0},{"$f":"SUM('2000:2014'!F551)","v":0},{"$f":"SUM('2000:2014'!G551)","v":0},{"$f":"SUM('2000:2014'!H551)","v":0},{"$f":"SUM('2000:2014'!I551)","v":0},{"$f":"SUM('2000:2014'!J551)","v":0},{"$f":"SUM('2000:2014'!K551)","v":0},{"$f":"SUM('2000:2014'!L551)","v":0},{"$f":"SUM('2000:2014'!M551)","v":0},{"$f":"SUM('2000:2014'!N551)","v":0},{"$f":"SUM('2000:2014'!O551)","v":0},{"$f":"SUM('2000:2014'!P551)","v":0},{"$f":"SUM('2000:2014'!Q551)","v":0},{"$f":"SUM('2000:2014'!R551)","v":0},{"$f":"SUM('2000:2014'!S551)","v":0},{"$f":"SUM('2000:2014'!T551)","v":0},{"$f":"SUM('2000:2014'!U551)","v":0},{"$f":"SUM('2000:2014'!V551)","v":0},{"$f":"SUM('2000:2014'!W551)","v":0},{"$f":"SUM('2000:2014'!X551)","v":0},{"$f":"SUM('2000:2014'!Y551)","v":0},{"$f":"SUM('2000:2014'!Z551)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E552)","v":0},{"$f":"SUM('2000:2014'!F552)","v":0},{"$f":"SUM('2000:2014'!G552)","v":0},{"$f":"SUM('2000:2014'!H552)","v":0},{"$f":"SUM('2000:2014'!I552)","v":0},{"$f":"SUM('2000:2014'!J552)","v":0},{"$f":"SUM('2000:2014'!K552)","v":0},{"$f":"SUM('2000:2014'!L552)","v":0},{"$f":"SUM('2000:2014'!M552)","v":0},{"$f":"SUM('2000:2014'!N552)","v":0},{"$f":"SUM('2000:2014'!O552)","v":0},{"$f":"SUM('2000:2014'!P552)","v":0},{"$f":"SUM('2000:2014'!Q552)","v":0},{"$f":"SUM('2000:2014'!R552)","v":0},{"$f":"SUM('2000:2014'!S552)","v":0},{"$f":"SUM('2000:2014'!T552)","v":0},{"$f":"SUM('2000:2014'!U552)","v":0},{"$f":"SUM('2000:2014'!V552)","v":0},{"$f":"SUM('2000:2014'!W552)","v":0},{"$f":"SUM('2000:2014'!X552)","v":0},{"$f":"SUM('2000:2014'!Y552)","v":0},{"$f":"SUM('2000:2014'!Z552)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E553)","v":0},{"$f":"SUM('2000:2014'!F553)","v":0},{"$f":"SUM('2000:2014'!G553)","v":0},{"$f":"SUM('2000:2014'!H553)","v":0},{"$f":"SUM('2000:2014'!I553)","v":0},{"$f":"SUM('2000:2014'!J553)","v":0},{"$f":"SUM('2000:2014'!K553)","v":0},{"$f":"SUM('2000:2014'!L553)","v":0},{"$f":"SUM('2000:2014'!M553)","v":0},{"$f":"SUM('2000:2014'!N553)","v":0},{"$f":"SUM('2000:2014'!O553)","v":0},{"$f":"SUM('2000:2014'!P553)","v":0},{"$f":"SUM('2000:2014'!Q553)","v":0},{"$f":"SUM('2000:2014'!R553)","v":0},{"$f":"SUM('2000:2014'!S553)","v":0},{"$f":"SUM('2000:2014'!T553)","v":0},{"$f":"SUM('2000:2014'!U553)","v":0},{"$f":"SUM('2000:2014'!V553)","v":0},{"$f":"SUM('2000:2014'!W553)","v":0},{"$f":"SUM('2000:2014'!X553)","v":0},{"$f":"SUM('2000:2014'!Y553)","v":0},{"$f":"SUM('2000:2014'!Z553)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E554)","v":0},{"$f":"SUM('2000:2014'!F554)","v":0},{"$f":"SUM('2000:2014'!G554)","v":0},{"$f":"SUM('2000:2014'!H554)","v":0},{"$f":"SUM('2000:2014'!I554)","v":0},{"$f":"SUM('2000:2014'!J554)","v":0},{"$f":"SUM('2000:2014'!K554)","v":0},{"$f":"SUM('2000:2014'!L554)","v":0},{"$f":"SUM('2000:2014'!M554)","v":0},{"$f":"SUM('2000:2014'!N554)","v":0},{"$f":"SUM('2000:2014'!O554)","v":0},{"$f":"SUM('2000:2014'!P554)","v":0},{"$f":"SUM('2000:2014'!Q554)","v":0},{"$f":"SUM('2000:2014'!R554)","v":0},{"$f":"SUM('2000:2014'!S554)","v":0},{"$f":"SUM('2000:2014'!T554)","v":0},{"$f":"SUM('2000:2014'!U554)","v":0},{"$f":"SUM('2000:2014'!V554)","v":0},{"$f":"SUM('2000:2014'!W554)","v":0},{"$f":"SUM('2000:2014'!X554)","v":0},{"$f":"SUM('2000:2014'!Y554)","v":0},{"$f":"SUM('2000:2014'!Z554)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E555)","v":0},{"$f":"SUM('2000:2014'!F555)","v":0},{"$f":"SUM('2000:2014'!G555)","v":0},{"$f":"SUM('2000:2014'!H555)","v":0},{"$f":"SUM('2000:2014'!I555)","v":0},{"$f":"SUM('2000:2014'!J555)","v":0},{"$f":"SUM('2000:2014'!K555)","v":0},{"$f":"SUM('2000:2014'!L555)","v":0},{"$f":"SUM('2000:2014'!M555)","v":0},{"$f":"SUM('2000:2014'!N555)","v":0},{"$f":"SUM('2000:2014'!O555)","v":0},{"$f":"SUM('2000:2014'!P555)","v":0},{"$f":"SUM('2000:2014'!Q555)","v":0},{"$f":"SUM('2000:2014'!R555)","v":0},{"$f":"SUM('2000:2014'!S555)","v":0},{"$f":"SUM('2000:2014'!T555)","v":0},{"$f":"SUM('2000:2014'!U555)","v":0},{"$f":"SUM('2000:2014'!V555)","v":0},{"$f":"SUM('2000:2014'!W555)","v":0},{"$f":"SUM('2000:2014'!X555)","v":0},{"$f":"SUM('2000:2014'!Y555)","v":0},{"$f":"SUM('2000:2014'!Z555)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E556)","v":0},{"$f":"SUM('2000:2014'!F556)","v":0},{"$f":"SUM('2000:2014'!G556)","v":0},{"$f":"SUM('2000:2014'!H556)","v":0},{"$f":"SUM('2000:2014'!I556)","v":0},{"$f":"SUM('2000:2014'!J556)","v":0},{"$f":"SUM('2000:2014'!K556)","v":0},{"$f":"SUM('2000:2014'!L556)","v":0},{"$f":"SUM('2000:2014'!M556)","v":0},{"$f":"SUM('2000:2014'!N556)","v":0},{"$f":"SUM('2000:2014'!O556)","v":0},{"$f":"SUM('2000:2014'!P556)","v":0},{"$f":"SUM('2000:2014'!Q556)","v":0},{"$f":"SUM('2000:2014'!R556)","v":0},{"$f":"SUM('2000:2014'!S556)","v":0},{"$f":"SUM('2000:2014'!T556)","v":0},{"$f":"SUM('2000:2014'!U556)","v":0},{"$f":"SUM('2000:2014'!V556)","v":0},{"$f":"SUM('2000:2014'!W556)","v":0},{"$f":"SUM('2000:2014'!X556)","v":0},{"$f":"SUM('2000:2014'!Y556)","v":0},{"$f":"SUM('2000:2014'!Z556)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E561)","v":1.3331721992774626},{"$f":"SUM('2000:2014'!F561)","v":3.157663636046963},{"$f":"SUM('2000:2014'!G561)","v":2.9913061284105558},{"$f":"SUM('2000:2014'!H561)","v":2.7919385732320148},{"$f":"SUM('2000:2014'!I561)","v":2.5652708896021417},{"$f":"SUM('2000:2014'!J561)","v":2.997823641453925},{"$f":"SUM('2000:2014'!K561)","v":4.3483929497476463},{"$f":"SUM('2000:2014'!L561)","v":5.74451233500697},{"$f":"SUM('2000:2014'!M561)","v":8.6638091953691401},{"$f":"SUM('2000:2014'!N561)","v":18.135968815540373},{"$f":"SUM('2000:2014'!O561)","v":26.407986729020561},{"$f":"SUM('2000:2014'!P561)","v":29.130433871514345},{"$f":"SUM('2000:2014'!Q561)","v":32.197192285148262},{"$f":"SUM('2000:2014'!R561)","v":46.703602319468473},{"$f":"SUM('2000:2014'!S561)","v":47.818627715463712},{"$f":"SUM('2000:2014'!T561)","v":48.095034996623461},{"$f":"SUM('2000:2014'!U561)","v":48.366935147368892},{"$f":"SUM('2000:2014'!V561)","v":48.638835298114309},{"$f":"SUM('2000:2014'!W561)","v":49.187374132843942},{"$f":"SUM('2000:2014'!X561)","v":49.732940637248745},{"$f":"SUM('2000:2014'!Y561)","v":50.275043358040747},{"$f":"SUM('2000:2014'!Z561)","v":50.813168126974084}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E562)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F562)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!G562)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!H562)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!I562)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!J562)","v":0.96011963204808659},{"$f":"SUM('2000:2014'!K562)","v":1.3083257653152534},{"$f":"SUM('2000:2014'!L562)","v":1.6701689272270648},{"$f":"SUM('2000:2014'!M562)","v":2.4150559673178305},{"$f":"SUM('2000:2014'!N562)","v":4.7480528505847897},{"$f":"SUM('2000:2014'!O562)","v":5.256372215798347},{"$f":"SUM('2000:2014'!P562)","v":5.8520836160222727},{"$f":"SUM('2000:2014'!Q562)","v":5.3675299354328736},{"$f":"SUM('2000:2014'!R562)","v":11.248612926828269},{"$f":"SUM('2000:2014'!S562)","v":15.628826358883542},{"$f":"SUM('2000:2014'!T562)","v":16.151029728626376},{"$f":"SUM('2000:2014'!U562)","v":16.205635669703319},{"$f":"SUM('2000:2014'!V562)","v":16.260241610780263},{"$f":"SUM('2000:2014'!W562)","v":16.367374544745921},{"$f":"SUM('2000:2014'!X562)","v":16.469701474403131},{"$f":"SUM('2000:2014'!Y562)","v":16.566915141452732},{"$f":"SUM('2000:2014'!Z562)","v":16.658695928433307}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E563)","v":7.0720736235665278},{"$f":"SUM('2000:2014'!F563)","v":11.808386988610277},{"$f":"SUM('2000:2014'!G563)","v":17.189367565724528},{"$f":"SUM('2000:2014'!H563)","v":25.846617569781031},{"$f":"SUM('2000:2014'!I563)","v":37.208239644569915},{"$f":"SUM('2000:2014'!J563)","v":36.554522433073018},{"$f":"SUM('2000:2014'!K563)","v":35.780025803143253},{"$f":"SUM('2000:2014'!L563)","v":34.892768684444164},{"$f":"SUM('2000:2014'!M563)","v":33.910445400552732},{"$f":"SUM('2000:2014'!N563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!O563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!P563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!Q563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!R563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!S563)","v":33.939653587085388},{"$f":"SUM('2000:2014'!T563)","v":34.361280356698614},{"$f":"SUM('2000:2014'!U563)","v":34.788144926762513},{"$f":"SUM('2000:2014'!V563)","v":35.215009496826426},{"$f":"SUM('2000:2014'!W563)","v":36.095384734247077},{"$f":"SUM('2000:2014'!X563)","v":36.997769352603257},{"$f":"SUM('2000:2014'!Y563)","v":37.922713586418325},{"$f":"SUM('2000:2014'!Z563)","v":38.870781426078786}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E564)","v":2.8070034974937697},{"$f":"SUM('2000:2014'!F564)","v":4.4646606100069395},{"$f":"SUM('2000:2014'!G564)","v":4.5714128607964888},{"$f":"SUM('2000:2014'!H564)","v":4.5679672546213173},{"$f":"SUM('2000:2014'!I564)","v":4.6105911091601737},{"$f":"SUM('2000:2014'!J564)","v":13.411592202425462},{"$f":"SUM('2000:2014'!K564)","v":23.346256979147675},{"$f":"SUM('2000:2014'!L564)","v":38.002604898494319},{"$f":"SUM('2000:2014'!M564)","v":50.873306639167232},{"$f":"SUM('2000:2014'!N564)","v":60.336718747254963},{"$f":"SUM('2000:2014'!O564)","v":64.668756802694531},{"$f":"SUM('2000:2014'!P564)","v":73.270463013586934},{"$f":"SUM('2000:2014'!Q564)","v":82.578966124918892},{"$f":"SUM('2000:2014'!R564)","v":103.15328701554968},{"$f":"SUM('2000:2014'!S564)","v":120.41091086738967},{"$f":"SUM('2000:2014'!T564)","v":120.46982921900189},{"$f":"SUM('2000:2014'!U564)","v":120.49355633579604},{"$f":"SUM('2000:2014'!V564)","v":120.51728345259019},{"$f":"SUM('2000:2014'!W564)","v":120.51087327935582},{"$f":"SUM('2000:2014'!X564)","v":120.42881929530188},{"$f":"SUM('2000:2014'!Y564)","v":120.26734331624567},{"$f":"SUM('2000:2014'!Z564)","v":120.02252552617706}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E565)","v":-3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F565)","v":-0.12330308364707598},{"$f":"SUM('2000:2014'!G565)","v":-0.27577274453690565},{"$f":"SUM('2000:2014'!H565)","v":-0.49054367832428203},{"$f":"SUM('2000:2014'!I565)","v":0},{"$f":"SUM('2000:2014'!J565)","v":0},{"$f":"SUM('2000:2014'!K565)","v":0},{"$f":"SUM('2000:2014'!L565)","v":0},{"$f":"SUM('2000:2014'!M565)","v":0},{"$f":"SUM('2000:2014'!N565)","v":0},{"$f":"SUM('2000:2014'!O565)","v":0},{"$f":"SUM('2000:2014'!P565)","v":0},{"$f":"SUM('2000:2014'!Q565)","v":0},{"$f":"SUM('2000:2014'!R565)","v":0},{"$f":"SUM('2000:2014'!S565)","v":0},{"$f":"SUM('2000:2014'!T565)","v":0},{"$f":"SUM('2000:2014'!U565)","v":0},{"$f":"SUM('2000:2014'!V565)","v":0},{"$f":"SUM('2000:2014'!W565)","v":0},{"$f":"SUM('2000:2014'!X565)","v":0},{"$f":"SUM('2000:2014'!Y565)","v":0},{"$f":"SUM('2000:2014'!Z565)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E566)","v":0.1947095267138792},{"$f":"SUM('2000:2014'!F566)","v":0.36074209237481725},{"$f":"SUM('2000:2014'!G566)","v":0.31671433212448552},{"$f":"SUM('2000:2014'!H566)","v":0.24362546827397158},{"$f":"SUM('2000:2014'!I566)","v":0.17403912128495921},{"$f":"SUM('2000:2014'!J566)","v":0.28825784603863164},{"$f":"SUM('2000:2014'!K566)","v":1.1710415901609401},{"$f":"SUM('2000:2014'!L566)","v":1.8891391651063549},{"$f":"SUM('2000:2014'!M566)","v":2.0780890812487294},{"$f":"SUM('2000:2014'!N566)","v":2.9143237063829965},{"$f":"SUM('2000:2014'!O566)","v":3.1518945271695582},{"$f":"SUM('2000:2014'!P566)","v":3.3009469990972935},{"$f":"SUM('2000:2014'!Q566)","v":3.6598631358368152},{"$f":"SUM('2000:2014'!R566)","v":4.7935121747315002},{"$f":"SUM('2000:2014'!S566)","v":6.0925237491112352},{"$f":"SUM('2000:2014'!T566)","v":6.0833950114706434},{"$f":"SUM('2000:2014'!U566)","v":6.0720324899030595},{"$f":"SUM('2000:2014'!V566)","v":6.0606699683354748},{"$f":"SUM('2000:2014'!W566)","v":6.0339688532449092},{"$f":"SUM('2000:2014'!X566)","v":6.0021447636696044},{"$f":"SUM('2000:2014'!Y566)","v":5.9649582390822582},{"$f":"SUM('2000:2014'!Z566)","v":5.9221610477882498}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E567)","v":2.0285469957846469E-2},{"$f":"SUM('2000:2014'!F567)","v":1.4368951050138207E-2},{"$f":"SUM('2000:2014'!G567)","v":-8.684399497071664E-3},{"$f":"SUM('2000:2014'!H567)","v":-3.1737753656765989E-2},{"$f":"SUM('2000:2014'!I567)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!J567)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!K567)","v":-2.480648962746362E-4},{"$f":"SUM('2000:2014'!L567)","v":-7.3962628238628163E-4},{"$f":"SUM('2000:2014'!M567)","v":1.267557246598775E-2},{"$f":"SUM('2000:2014'!N567)","v":1.8787884480893313},{"$f":"SUM('2000:2014'!O567)","v":3.7257773125006475},{"$f":"SUM('2000:2014'!P567)","v":3.8145431599278274},{"$f":"SUM('2000:2014'!Q567)","v":3.9451505259831037},{"$f":"SUM('2000:2014'!R567)","v":3.8338597047301075},{"$f":"SUM('2000:2014'!S567)","v":3.7185441150987004},{"$f":"SUM('2000:2014'!T567)","v":3.7123614743903635},{"$f":"SUM('2000:2014'!U567)","v":3.7047925900841365},{"$f":"SUM('2000:2014'!V567)","v":3.6972237057779092},{"$f":"SUM('2000:2014'!W567)","v":3.6795960628618452},{"$f":"SUM('2000:2014'!X567)","v":3.6587762729838658},{"$f":"SUM('2000:2014'!Y567)","v":3.6346157460726998},{"$f":"SUM('2000:2014'!Z567)","v":3.6069604576453602}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E568)","v":-1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F568)","v":7.4999417912532812E-2},{"$f":"SUM('2000:2014'!G568)","v":6.5239933871917011E-2},{"$f":"SUM('2000:2014'!H568)","v":5.1608989734886895E-2},{"$f":"SUM('2000:2014'!I568)","v":3.4125470672644521E-2},{"$f":"SUM('2000:2014'!J568)","v":3.2054770630292669E-2},{"$f":"SUM('2000:2014'!K568)","v":2.9564312667611531E-2},{"$f":"SUM('2000:2014'!L568)","v":7.3659377204788504E-2},{"$f":"SUM('2000:2014'!M568)","v":0.20178925278456331},{"$f":"SUM('2000:2014'!N568)","v":0.40329595632999138},{"$f":"SUM('2000:2014'!O568)","v":0.51544008829797183},{"$f":"SUM('2000:2014'!P568)","v":1.680251732529384},{"$f":"SUM('2000:2014'!Q568)","v":2.3892248909234586},{"$f":"SUM('2000:2014'!R568)","v":6.5737875680434641},{"$f":"SUM('2000:2014'!S568)","v":17.50321138164071},{"$f":"SUM('2000:2014'!T568)","v":17.495431709677447},{"$f":"SUM('2000:2014'!U568)","v":17.481924911962484},{"$f":"SUM('2000:2014'!V568)","v":17.46841811424752},{"$f":"SUM('2000:2014'!W568)","v":17.43188670979324},{"$f":"SUM('2000:2014'!X568)","v":17.382610973794836},{"$f":"SUM('2000:2014'!Y568)","v":17.319976521802896},{"$f":"SUM('2000:2014'!Z568)","v":17.243346215352737}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E569)","v":16.943608868718048},{"$f":"SUM('2000:2014'!F569)","v":29.725781027772555},{"$f":"SUM('2000:2014'!G569)","v":53.105330342359338},{"$f":"SUM('2000:2014'!H569)","v":74.684761192689876},{"$f":"SUM('2000:2014'!I569)","v":93.297487104032996},{"$f":"SUM('2000:2014'!J569)","v":110.14027386535528},{"$f":"SUM('2000:2014'!K569)","v":129.67049568458827},{"$f":"SUM('2000:2014'!L569)","v":145.40207394181652},{"$f":"SUM('2000:2014'!M569)","v":158.42407601568388},{"$f":"SUM('2000:2014'!N569)","v":172.06695832960034},{"$f":"SUM('2000:2014'!O569)","v":177.48101926125617},{"$f":"SUM('2000:2014'!P569)","v":189.65621599756105},{"$f":"SUM('2000:2014'!Q569)","v":198.61014970944885},{"$f":"SUM('2000:2014'!R569)","v":208.79504713303194},{"$f":"SUM('2000:2014'!S569)","v":226.68821841427803},{"$f":"SUM('2000:2014'!T569)","v":223.30090103714849},{"$f":"SUM('2000:2014'!U569)","v":219.7164178681991},{"$f":"SUM('2000:2014'!V569)","v":216.13193469924968},{"$f":"SUM('2000:2014'!W569)","v":208.50027984328145},{"$f":"SUM('2000:2014'!X569)","v":200.35195978532781},{"$f":"SUM('2000:2014'!Y569)","v":191.66591104957448},{"$f":"SUM('2000:2014'!Z569)","v":182.42033990216754}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E570)","v":0.69620407300354681},{"$f":"SUM('2000:2014'!F570)","v":-0.59099743179822828},{"$f":"SUM('2000:2014'!G570)","v":-2.5170982777514856},{"$f":"SUM('2000:2014'!H570)","v":-4.5402156085554441},{"$f":"SUM('2000:2014'!I570)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!J570)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!K570)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!L570)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!M570)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!N570)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!O570)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!P570)","v":0.23761121167068194},{"$f":"SUM('2000:2014'!Q570)","v":0.57817942828104452},{"$f":"SUM('2000:2014'!R570)","v":1.3674613031849987},{"$f":"SUM('2000:2014'!S570)","v":3.8557133129618264},{"$f":"SUM('2000:2014'!T570)","v":3.6979450828607625},{"$f":"SUM('2000:2014'!U570)","v":3.5330752456610552},{"$f":"SUM('2000:2014'!V570)","v":3.368205408461348},{"$f":"SUM('2000:2014'!W570)","v":3.0202524942562103},{"$f":"SUM('2000:2014'!X570)","v":2.652796805960528},{"$f":"SUM('2000:2014'!Y570)","v":2.2650806754411508},{"$f":"SUM('2000:2014'!Z570)","v":1.8563207403920798}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E571)","v":0},{"$f":"SUM('2000:2014'!F571)","v":0},{"$f":"SUM('2000:2014'!G571)","v":0},{"$f":"SUM('2000:2014'!H571)","v":0},{"$f":"SUM('2000:2014'!I571)","v":0},{"$f":"SUM('2000:2014'!J571)","v":0},{"$f":"SUM('2000:2014'!K571)","v":0},{"$f":"SUM('2000:2014'!L571)","v":0},{"$f":"SUM('2000:2014'!M571)","v":0},{"$f":"SUM('2000:2014'!N571)","v":0},{"$f":"SUM('2000:2014'!O571)","v":0},{"$f":"SUM('2000:2014'!P571)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q571)","v":1.3730822935563896},{"$f":"SUM('2000:2014'!R571)","v":4.7176755554844014},{"$f":"SUM('2000:2014'!S571)","v":11.650785217684401},{"$f":"SUM('2000:2014'!T571)","v":10.391109810122568},{"$f":"SUM('2000:2014'!U571)","v":9.0806753806419849},{"$f":"SUM('2000:2014'!V571)","v":7.7702409511614015},{"$f":"SUM('2000:2014'!W571)","v":5.163285124317504},{"$f":"SUM('2000:2014'!X571)","v":2.7218139980600129},{"$f":"SUM('2000:2014'!Y571)","v":0.77306566808189237},{"$f":"SUM('2000:2014'!Z571)","v":-1.7701046351606558E-3}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E572)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F572)","v":5.5112795380885053},{"$f":"SUM('2000:2014'!G572)","v":6.0029917861330198},{"$f":"SUM('2000:2014'!H572)","v":6.4564928818269642},{"$f":"SUM('2000:2014'!I572)","v":7.7410901863409176},{"$f":"SUM('2000:2014'!J572)","v":6.6619708442598844},{"$f":"SUM('2000:2014'!K572)","v":4.256821017981288},{"$f":"SUM('2000:2014'!L572)","v":1.1077271360624537},{"$f":"SUM('2000:2014'!M572)","v":0.26332163469294434},{"$f":"SUM('2000:2014'!N572)","v":4.1467645269648088},{"$f":"SUM('2000:2014'!O572)","v":5.5931410915646893},{"$f":"SUM('2000:2014'!P572)","v":8.3384624107205774},{"$f":"SUM('2000:2014'!Q572)","v":8.9897932713956799},{"$f":"SUM('2000:2014'!R572)","v":10.832285521567055},{"$f":"SUM('2000:2014'!S572)","v":11.150265962966358},{"$f":"SUM('2000:2014'!T572)","v":10.319519491711496},{"$f":"SUM('2000:2014'!U572)","v":8.7986956056268326},{"$f":"SUM('2000:2014'!V572)","v":7.2778717195421674},{"$f":"SUM('2000:2014'!W572)","v":4.4176202683948205},{"$f":"SUM('2000:2014'!X572)","v":2.0738657538573957},{"$f":"SUM('2000:2014'!Y572)","v":0.5144205533828663},{"$f":"SUM('2000:2014'!Z572)","v":-1.7579093685566294E-3}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E573)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F573)","v":5.9938148465972837E-3},{"$f":"SUM('2000:2014'!G573)","v":2.3442399870520028},{"$f":"SUM('2000:2014'!H573)","v":6.4286894646529209},{"$f":"SUM('2000:2014'!I573)","v":15.545597443908733},{"$f":"SUM('2000:2014'!J573)","v":12.436477955126986},{"$f":"SUM('2000:2014'!K573)","v":9.32735846634524},{"$f":"SUM('2000:2014'!L573)","v":6.2182389775634928},{"$f":"SUM('2000:2014'!M573)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N573)","v":1.455721130203867E-15},{"$f":"SUM('2000:2014'!O573)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!P573)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!Q573)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!R573)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!S573)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!T573)","v":0},{"$f":"SUM('2000:2014'!U573)","v":0},{"$f":"SUM('2000:2014'!V573)","v":0},{"$f":"SUM('2000:2014'!W573)","v":0},{"$f":"SUM('2000:2014'!X573)","v":0},{"$f":"SUM('2000:2014'!Y573)","v":0},{"$f":"SUM('2000:2014'!Z573)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E574)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!G574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!H574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!I574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!J574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!K574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!L574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!M574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!N574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!O574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!P574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Q574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!R574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!S574)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!T574)","v":0.61443864377757618},{"$f":"SUM('2000:2014'!U574)","v":0.62207171462895483},{"$f":"SUM('2000:2014'!V574)","v":0.62970478548033348},{"$f":"SUM('2000:2014'!W574)","v":0.64544740511734178},{"$f":"SUM('2000:2014'!X574)","v":0.66158359024527524},{"$f":"SUM('2000:2014'!Y574)","v":0.67812318000140714},{"$f":"SUM('2000:2014'!Z574)","v":0.69507625950144214}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":34.375607058086899},{"$f":"SUM(F561:F575)","v":55.859672925276961},85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,494.69227656210973,488.86395788633837,483.03563921056701,471.05334345246013,459.13478270345632,447.8481670355971,438.10584761650699]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014",{"$f":"E580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T580","v":"CCA"},"CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E583)","v":0},{"$f":"E727","v":1.3331721992774626},{"$f":"F727","v":3.157663636046963},2.9913061284105558,2.7919385732320148,2.5652708896021417,2.997823641453925,4.3483929497476463,5.74451233500697,8.6638091953691401,18.135968815540373,26.407986729020561,29.130433871514345,32.197192285148262,46.703602319468473,47.818627715463712,48.095034996623461,48.366935147368892,{"$f":"V727","v":48.638835298114309},49.187374132843942,49.732940637248745,50.275043358040747]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E584)","v":0},{"$f":"E728","v":0.35508414783144454},0.84319813022859291,0.84319813022859291,0.84319813022859291,0.84319813022859291,0.96011963204808659,1.3083257653152534,1.6701689272270648,2.4150559673178305,4.7480528505847897,5.256372215798347,5.8520836160222727,5.3675299354328736,11.248612926828269,15.628826358883542,16.151029728626376,16.205635669703319,16.260241610780263,16.367374544745921,16.469701474403131,16.566915141452732]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E585)","v":0},7.0720736235665278,11.808386988610277,17.189367565724528,25.846617569781031,37.208239644569915,36.554522433073018,35.780025803143253,34.892768684444164,33.910445400552732,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,33.939653587085388,34.361280356698614,34.788144926762513,35.215009496826426,36.095384734247077,36.997769352603257,37.922713586418325]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E586)","v":0},2.8070034974937697,4.4646606100069395,4.5714128607964888,4.5679672546213173,4.6105911091601737,13.411592202425462,23.346256979147675,38.002604898494319,50.873306639167232,60.336718747254963,64.668756802694531,73.270463013586934,82.578966124918892,103.15328701554968,120.41091086738967,120.46982921900189,120.49355633579604,120.51728345259019,120.51087327935582,120.42881929530188,120.26734331624567]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E587)","v":0},-3.1881261573537344E-2,-0.12330308364707598,-0.27577274453690565,-0.49054367832428203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E588)","v":0},0.1947095267138792,0.36074209237481725,0.31671433212448552,0.24362546827397158,0.17403912128495921,0.28825784603863164,1.1710415901609401,1.8891391651063549,2.0780890812487294,2.9143237063829965,3.1518945271695582,3.3009469990972935,3.6598631358368152,4.7935121747315002,6.0925237491112352,6.0833950114706434,6.0720324899030595,6.0606699683354748,6.0339688532449092,6.0021447636696044,5.9649582390822582]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E589)","v":0},2.0285469957846469E-2,1.4368951050138207E-2,-8.684399497071664E-3,-3.1737753656765989E-2,-3.4694469519536142E-18,-3.4694469519536142E-18,-2.480648962746362E-4,-7.3962628238628163E-4,1.267557246598775E-2,1.8787884480893313,3.7257773125006475,3.8145431599278274,3.9451505259831037,3.8338597047301075,3.7185441150987004,3.7123614743903635,3.7047925900841365,3.6972237057779092,3.6795960628618452,3.6587762729838658,3.6346157460726998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E590)","v":0},-1.9595375829106814E-3,7.4999417912532812E-2,6.5239933871917011E-2,5.1608989734886895E-2,3.4125470672644521E-2,3.2054770630292669E-2,2.9564312667611531E-2,7.3659377204788504E-2,0.20178925278456331,0.40329595632999138,0.51544008829797183,1.680251732529384,2.3892248909234586,6.5737875680434641,17.50321138164071,17.495431709677447,17.481924911962484,17.46841811424752,17.43188670979324,17.382610973794836,17.319976521802896]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E591)","v":0},16.943608868718048,29.725781027772555,53.105330342359338,74.684761192689876,93.297487104032996,110.14027386535528,129.67049568458827,145.40207394181652,158.42407601568388,172.06695832960034,177.48101926125617,189.65621599756105,198.61014970944885,208.79504713303194,226.68821841427803,223.30090103714849,219.7164178681991,216.13193469924968,208.50027984328145,200.35195978532781,191.66591104957448]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E592)","v":0},0.69620407300354681,-0.59099743179822828,-2.5170982777514856,-4.5402156085554441,1.6653345369377348E-16,1.6653345369377348E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-3.2125060997689006E-16,-1.9478807495116212E-16,-1.9478807495116212E-16,0.23761121167068194,0.57817942828104452,1.3674613031849987,3.8557133129618264,3.6979450828607625,3.5330752456610552,3.368205408461348,3.0202524942562103,2.652796805960528,2.2650806754411508]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,1.3730822935563896,4.7176755554844014,11.650785217684401,10.391109810122568,9.0806753806419849,7.7702409511614015,5.163285124317504,2.7218139980600129,0.77306566808189237]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E594)","v":0},4.6387293823112739,5.5112795380885053,6.0029917861330198,6.4564928818269642,7.7410901863409176,6.6619708442598844,4.256821017981288,1.1077271360624537,0.26332163469294434,4.1467645269648088,5.5931410915646893,8.3384624107205774,8.9897932713956799,10.832285521567055,11.150265962966358,10.319519491711496,8.7986956056268326,7.2778717195421674,4.4176202683948205,2.0738657538573957,0.5144205533828663]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E595)","v":0},1.5832263050695935E-4,5.9938148465972837E-3,2.3442399870520028,6.4286894646529209,15.545597443908733,12.436477955126986,9.32735846634524,6.2182389775634928,3.1091194887817464,1.455721130203867E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,1.4556982572071396E-15,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E596)","v":0},0.34841874573904541,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.6068992337843464,0.61443864377757618,0.62207171462895483,0.62970478548033348,0.64544740511734178,0.66158359024527524,0.67812318000140714]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,{"$f":"SUM(K583:K597)","v":184.08999242419588},209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,494.69227656210973,488.86395788633837,483.03563921056701,471.05334345246013,459.13478270345632,447.8481670355971]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E601)","v":1.4203365913257784},{"$f":"SUM('2000:2014'!F601)","v":1.9524559295885937},{"$f":"SUM('2000:2014'!G601)","v":0},{"$f":"SUM('2000:2014'!H601)","v":0},{"$f":"SUM('2000:2014'!I601)","v":0},{"$f":"SUM('2000:2014'!J601)","v":0.46768600727797494},{"$f":"SUM('2000:2014'!K601)","v":1.392824533068667},{"$f":"SUM('2000:2014'!L601)","v":1.4473726476472462},{"$f":"SUM('2000:2014'!M601)","v":2.979548160363064},{"$f":"SUM('2000:2014'!N601)","v":9.3319875330678403},{"$f":"SUM('2000:2014'!O601)","v":8.3689627516093914},{"$f":"SUM('2000:2014'!P601)","v":3.0107915989346297},{"$f":"SUM('2000:2014'!Q601)","v":3.3902896208839102},{"$f":"SUM('2000:2014'!R601)","v":14.870042436195201},{"$f":"SUM('2000:2014'!S601)","v":1.668588663065848},{"$f":"SUM('2000:2014'!T601)","v":0},{"$f":"SUM('2000:2014'!U601)","v":0},{"$f":"SUM('2000:2014'!V601)","v":0},{"$f":"SUM('2000:2014'!W601)","v":0},{"$f":"SUM('2000:2014'!X601)","v":0},{"$f":"SUM('2000:2014'!Y601)","v":0},{"$f":"SUM('2000:2014'!Z601)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E602)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F602)","v":0.48811398239714832},{"$f":"SUM('2000:2014'!G602)","v":0},{"$f":"SUM('2000:2014'!H602)","v":0},{"$f":"SUM('2000:2014'!I602)","v":0},{"$f":"SUM('2000:2014'!J602)","v":0.11692150181949369},{"$f":"SUM('2000:2014'!K602)","v":0.34820613326716665},{"$f":"SUM('2000:2014'!L602)","v":0.36184316191181143},{"$f":"SUM('2000:2014'!M602)","v":0.74488704009076578},{"$f":"SUM('2000:2014'!N602)","v":2.3329968832669596},{"$f":"SUM('2000:2014'!O602)","v":0.50831936521355703},{"$f":"SUM('2000:2014'!P602)","v":0.6033608059832386},{"$f":"SUM('2000:2014'!Q602)","v":-0.46750240353676997},{"$f":"SUM('2000:2014'!R602)","v":5.8907612877813591},{"$f":"SUM('2000:2014'!S602)","v":4.4874756764380539},{"$f":"SUM('2000:2014'!T602)","v":0},{"$f":"SUM('2000:2014'!U602)","v":0},{"$f":"SUM('2000:2014'!V602)","v":0},{"$f":"SUM('2000:2014'!W602)","v":0},{"$f":"SUM('2000:2014'!X602)","v":0},{"$f":"SUM('2000:2014'!Y602)","v":0},{"$f":"SUM('2000:2014'!Z602)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E603)","v":7.3206060344502299},{"$f":"SUM('2000:2014'!F603)","v":5.0847518465088273},{"$f":"SUM('2000:2014'!G603)","v":5.8102650941202851},{"$f":"SUM('2000:2014'!H603)","v":9.1350119418482336},{"$f":"SUM('2000:2014'!I603)","v":11.872397772886714},{"$f":"SUM('2000:2014'!J603)","v":0},{"$f":"SUM('2000:2014'!K603)","v":0},{"$f":"SUM('2000:2014'!L603)","v":0},{"$f":"SUM('2000:2014'!M603)","v":0},{"$f":"SUM('2000:2014'!N603)","v":0},{"$f":"SUM('2000:2014'!O603)","v":0},{"$f":"SUM('2000:2014'!P603)","v":0},{"$f":"SUM('2000:2014'!Q603)","v":0},{"$f":"SUM('2000:2014'!R603)","v":0},{"$f":"SUM('2000:2014'!S603)","v":0},{"$f":"SUM('2000:2014'!T603)","v":0},{"$f":"SUM('2000:2014'!U603)","v":0},{"$f":"SUM('2000:2014'!V603)","v":0},{"$f":"SUM('2000:2014'!W603)","v":0},{"$f":"SUM('2000:2014'!X603)","v":0},{"$f":"SUM('2000:2014'!Y603)","v":0},{"$f":"SUM('2000:2014'!Z603)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E604)","v":2.8085580634790879},{"$f":"SUM('2000:2014'!F604)","v":1.6608442408656627},{"$f":"SUM('2000:2014'!G604)","v":0.11004325097880058},{"$f":"SUM('2000:2014'!H604)","v":0},{"$f":"SUM('2000:2014'!I604)","v":4.6198195021777418E-2},{"$f":"SUM('2000:2014'!J604)","v":8.8780951557710424},{"$f":"SUM('2000:2014'!K604)","v":10.049881905774667},{"$f":"SUM('2000:2014'!L604)","v":14.811649816878839},{"$f":"SUM('2000:2014'!M604)","v":13.06512964080108},{"$f":"SUM('2000:2014'!N604)","v":9.7022460811761881},{"$f":"SUM('2000:2014'!O604)","v":5.174139794789248},{"$f":"SUM('2000:2014'!P604)","v":10.387662418897028},{"$f":"SUM('2000:2014'!Q604)","v":11.310931891719862},{"$f":"SUM('2000:2014'!R604)","v":22.803910071981605},{"$f":"SUM('2000:2014'!S604)","v":19.713325307964304},{"$f":"SUM('2000:2014'!T604)","v":0},{"$f":"SUM('2000:2014'!U604)","v":0},{"$f":"SUM('2000:2014'!V604)","v":0},{"$f":"SUM('2000:2014'!W604)","v":0},{"$f":"SUM('2000:2014'!X604)","v":0},{"$f":"SUM('2000:2014'!Y604)","v":0},{"$f":"SUM('2000:2014'!Z604)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E605)","v":0},{"$f":"SUM('2000:2014'!F605)","v":0},{"$f":"SUM('2000:2014'!G605)","v":0},{"$f":"SUM('2000:2014'!H605)","v":0},{"$f":"SUM('2000:2014'!I605)","v":0},{"$f":"SUM('2000:2014'!J605)","v":0},{"$f":"SUM('2000:2014'!K605)","v":0},{"$f":"SUM('2000:2014'!L605)","v":0},{"$f":"SUM('2000:2014'!M605)","v":0},{"$f":"SUM('2000:2014'!N605)","v":0},{"$f":"SUM('2000:2014'!O605)","v":0},{"$f":"SUM('2000:2014'!P605)","v":0},{"$f":"SUM('2000:2014'!Q605)","v":0},{"$f":"SUM('2000:2014'!R605)","v":0},{"$f":"SUM('2000:2014'!S605)","v":0},{"$f":"SUM('2000:2014'!T605)","v":0},{"$f":"SUM('2000:2014'!U605)","v":0},{"$f":"SUM('2000:2014'!V605)","v":0},{"$f":"SUM('2000:2014'!W605)","v":0},{"$f":"SUM('2000:2014'!X605)","v":0},{"$f":"SUM('2000:2014'!Y605)","v":0},{"$f":"SUM('2000:2014'!Z605)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E606)","v":0.23783366556969623},{"$f":"SUM('2000:2014'!F606)","v":0.21849455619298921},{"$f":"SUM('2000:2014'!G606)","v":1.950133561649631E-2},{"$f":"SUM('2000:2014'!H606)","v":0},{"$f":"SUM('2000:2014'!I606)","v":8.1870219025934696E-3},{"$f":"SUM('2000:2014'!J606)","v":0.1263191392357168},{"$f":"SUM('2000:2014'!K606)","v":0.89733707052506562},{"$f":"SUM('2000:2014'!L606)","v":0.73505864001471732},{"$f":"SUM('2000:2014'!M606)","v":0.20816823533754547},{"$f":"SUM('2000:2014'!N606)","v":0.8173768162672288},{"$f":"SUM('2000:2014'!O606)","v":0.27608806808152514},{"$f":"SUM('2000:2014'!P606)","v":0.24488063757207121},{"$f":"SUM('2000:2014'!Q606)","v":0.46208634471685461},{"$f":"SUM('2000:2014'!R606)","v":1.2432666219112805},{"$f":"SUM('2000:2014'!S606)","v":1.4305125331949775},{"$f":"SUM('2000:2014'!T606)","v":0},{"$f":"SUM('2000:2014'!U606)","v":0},{"$f":"SUM('2000:2014'!V606)","v":0},{"$f":"SUM('2000:2014'!W606)","v":0},{"$f":"SUM('2000:2014'!X606)","v":0},{"$f":"SUM('2000:2014'!Y606)","v":0},{"$f":"SUM('2000:2014'!Z606)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E607)","v":3.1812146350086765E-2},{"$f":"SUM('2000:2014'!F607)","v":1.7136827936705037E-2},{"$f":"SUM('2000:2014'!G607)","v":0},{"$f":"SUM('2000:2014'!H607)","v":0},{"$f":"SUM('2000:2014'!I607)","v":0},{"$f":"SUM('2000:2014'!J607)","v":0},{"$f":"SUM('2000:2014'!K607)","v":0},{"$f":"SUM('2000:2014'!L607)","v":0},{"$f":"SUM('2000:2014'!M607)","v":1.413503800531787E-2},{"$f":"SUM('2000:2014'!N607)","v":1.8649347006169446},{"$f":"SUM('2000:2014'!O607)","v":1.8704781603161096},{"$f":"SUM('2000:2014'!P607)","v":0.19216639465670279},{"$f":"SUM('2000:2014'!Q607)","v":0.24593345568668365},{"$f":"SUM('2000:2014'!R607)","v":4.0352683784123777E-3},{"$f":"SUM('2000:2014'!S607)","v":1.0499999999999999E-5},{"$f":"SUM('2000:2014'!T607)","v":0},{"$f":"SUM('2000:2014'!U607)","v":0},{"$f":"SUM('2000:2014'!V607)","v":0},{"$f":"SUM('2000:2014'!W607)","v":0},{"$f":"SUM('2000:2014'!X607)","v":0},{"$f":"SUM('2000:2014'!Y607)","v":0},{"$f":"SUM('2000:2014'!Z607)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E608)","v":0},{"$f":"SUM('2000:2014'!F608)","v":8.2828001694074352E-2},{"$f":"SUM('2000:2014'!G608)","v":0},{"$f":"SUM('2000:2014'!H608)","v":0},{"$f":"SUM('2000:2014'!I608)","v":0},{"$f":"SUM('2000:2014'!J608)","v":0},{"$f":"SUM('2000:2014'!K608)","v":0},{"$f":"SUM('2000:2014'!L608)","v":4.6997550085044186E-2},{"$f":"SUM('2000:2014'!M608)","v":0.13141863683918659},{"$f":"SUM('2000:2014'!N608)","v":0.16929183380853929},{"$f":"SUM('2000:2014'!O608)","v":0.11743532536514052},{"$f":"SUM('2000:2014'!P608)","v":1.1881540924568865},{"$f":"SUM('2000:2014'!Q608)","v":0.79017398556772578},{"$f":"SUM('2000:2014'!R608)","v":4.4539601315227646},{"$f":"SUM('2000:2014'!S608)","v":11.198821268000003},{"$f":"SUM('2000:2014'!T608)","v":0},{"$f":"SUM('2000:2014'!U608)","v":0},{"$f":"SUM('2000:2014'!V608)","v":0},{"$f":"SUM('2000:2014'!W608)","v":0},{"$f":"SUM('2000:2014'!X608)","v":0},{"$f":"SUM('2000:2014'!Y608)","v":0},{"$f":"SUM('2000:2014'!Z608)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E609)","v":17.720514607200954},{"$f":"SUM('2000:2014'!F609)","v":14.042929614873412},{"$f":"SUM('2000:2014'!G609)","v":25.100345206599631},{"$f":"SUM('2000:2014'!H609)","v":23.745688936558711},{"$f":"SUM('2000:2014'!I609)","v":21.206289443018047},{"$f":"SUM('2000:2014'!J609)","v":20.915417473652305},{"$f":"SUM('2000:2014'!K609)","v":24.629170475925967},{"$f":"SUM('2000:2014'!L609)","v":21.818523191111922},{"$f":"SUM('2000:2014'!M609)","v":19.880390031728414},{"$f":"SUM('2000:2014'!N609)","v":21.406883666286575},{"$f":"SUM('2000:2014'!O609)","v":9.5753886411250253},{"$f":"SUM('2000:2014'!P609)","v":20.908084667017352},{"$f":"SUM('2000:2014'!Q609)","v":18.655555551663621},{"$f":"SUM('2000:2014'!R609)","v":20.98648406232838},{"$f":"SUM('2000:2014'!S609)","v":29.78935886108853},{"$f":"SUM('2000:2014'!T609)","v":0},{"$f":"SUM('2000:2014'!U609)","v":0},{"$f":"SUM('2000:2014'!V609)","v":0},{"$f":"SUM('2000:2014'!W609)","v":0},{"$f":"SUM('2000:2014'!X609)","v":0},{"$f":"SUM('2000:2014'!Y609)","v":0},{"$f":"SUM('2000:2014'!Z609)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E610)","v":1.5989390701198372},{"$f":"SUM('2000:2014'!F610)","v":0.34273655873410075},{"$f":"SUM('2000:2014'!G610)","v":6.9647627201772531E-3},{"$f":"SUM('2000:2014'!H610)","v":0.23484878169864978},{"$f":"SUM('2000:2014'!I610)","v":0.10151780490491258},{"$f":"SUM('2000:2014'!J610)","v":0},{"$f":"SUM('2000:2014'!K610)","v":0},{"$f":"SUM('2000:2014'!L610)","v":0},{"$f":"SUM('2000:2014'!M610)","v":0},{"$f":"SUM('2000:2014'!N610)","v":0},{"$f":"SUM('2000:2014'!O610)","v":0},{"$f":"SUM('2000:2014'!P610)","v":0.23761121167068214},{"$f":"SUM('2000:2014'!Q610)","v":0.41359043283353503},{"$f":"SUM('2000:2014'!R610)","v":0.86230409112712669},{"$f":"SUM('2000:2014'!S610)","v":2.5612742260000001},{"$f":"SUM('2000:2014'!T610)","v":0},{"$f":"SUM('2000:2014'!U610)","v":0},{"$f":"SUM('2000:2014'!V610)","v":0},{"$f":"SUM('2000:2014'!W610)","v":0},{"$f":"SUM('2000:2014'!X610)","v":0},{"$f":"SUM('2000:2014'!Y610)","v":0},{"$f":"SUM('2000:2014'!Z610)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E611)","v":0},{"$f":"SUM('2000:2014'!F611)","v":0},{"$f":"SUM('2000:2014'!G611)","v":0},{"$f":"SUM('2000:2014'!H611)","v":0},{"$f":"SUM('2000:2014'!I611)","v":0},{"$f":"SUM('2000:2014'!J611)","v":0},{"$f":"SUM('2000:2014'!K611)","v":0},{"$f":"SUM('2000:2014'!L611)","v":0},{"$f":"SUM('2000:2014'!M611)","v":0},{"$f":"SUM('2000:2014'!N611)","v":0},{"$f":"SUM('2000:2014'!O611)","v":0},{"$f":"SUM('2000:2014'!P611)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q611)","v":0.80972617391589818},{"$f":"SUM('2000:2014'!R611)","v":3.3445932619280114},{"$f":"SUM('2000:2014'!S611)","v":6.9331096622000006},{"$f":"SUM('2000:2014'!T611)","v":0},{"$f":"SUM('2000:2014'!U611)","v":0},{"$f":"SUM('2000:2014'!V611)","v":0},{"$f":"SUM('2000:2014'!W611)","v":0},{"$f":"SUM('2000:2014'!X611)","v":0},{"$f":"SUM('2000:2014'!Y611)","v":0},{"$f":"SUM('2000:2014'!Z611)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E612)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F612)","v":0.87255015577723138},{"$f":"SUM('2000:2014'!G612)","v":0.49171224804451397},{"$f":"SUM('2000:2014'!H612)","v":0.45350109569394442},{"$f":"SUM('2000:2014'!I612)","v":1.2845973045139536},{"$f":"SUM('2000:2014'!J612)","v":0.46909869518715114},{"$f":"SUM('2000:2014'!K612)","v":1.2965992556067455E-3},{"$f":"SUM('2000:2014'!L612)","v":0},{"$f":"SUM('2000:2014'!M612)","v":2.9280117786002529},{"$f":"SUM('2000:2014'!N612)","v":2.1186354453404541},{"$f":"SUM('2000:2014'!O612)","v":1.9117562443369698},{"$f":"SUM('2000:2014'!P612)","v":4.364908068256991},{"$f":"SUM('2000:2014'!Q612)","v":3.3018282869560194},{"$f":"SUM('2000:2014'!R612)","v":5.2708031590393061},{"$f":"SUM('2000:2014'!S612)","v":4.6185580854159127},{"$f":"SUM('2000:2014'!T612)","v":0},{"$f":"SUM('2000:2014'!U612)","v":0},{"$f":"SUM('2000:2014'!V612)","v":0},{"$f":"SUM('2000:2014'!W612)","v":0},{"$f":"SUM('2000:2014'!X612)","v":0},{"$f":"SUM('2000:2014'!Y612)","v":0},{"$f":"SUM('2000:2014'!Z612)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E613)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F613)","v":5.8354922160903247E-3},{"$f":"SUM('2000:2014'!G613)","v":2.3382461722054053},{"$f":"SUM('2000:2014'!H613)","v":4.0844494776009181},{"$f":"SUM('2000:2014'!I613)","v":9.1169079792558119},{"$f":"SUM('2000:2014'!J613)","v":0},{"$f":"SUM('2000:2014'!K613)","v":0},{"$f":"SUM('2000:2014'!L613)","v":0},{"$f":"SUM('2000:2014'!M613)","v":0},{"$f":"SUM('2000:2014'!N613)","v":0},{"$f":"SUM('2000:2014'!O613)","v":0},{"$f":"SUM('2000:2014'!P613)","v":0},{"$f":"SUM('2000:2014'!Q613)","v":0},{"$f":"SUM('2000:2014'!R613)","v":0},{"$f":"SUM('2000:2014'!S613)","v":0},{"$f":"SUM('2000:2014'!T613)","v":0},{"$f":"SUM('2000:2014'!U613)","v":0},{"$f":"SUM('2000:2014'!V613)","v":0},{"$f":"SUM('2000:2014'!W613)","v":0},{"$f":"SUM('2000:2014'!X613)","v":0},{"$f":"SUM('2000:2014'!Y613)","v":0},{"$f":"SUM('2000:2014'!Z613)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E614)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F614)","v":0.25848048804530094},{"$f":"SUM('2000:2014'!G614)","v":0},{"$f":"SUM('2000:2014'!H614)","v":0},{"$f":"SUM('2000:2014'!I614)","v":0},{"$f":"SUM('2000:2014'!J614)","v":0},{"$f":"SUM('2000:2014'!K614)","v":0},{"$f":"SUM('2000:2014'!L614)","v":0},{"$f":"SUM('2000:2014'!M614)","v":0},{"$f":"SUM('2000:2014'!N614)","v":0},{"$f":"SUM('2000:2014'!O614)","v":0},{"$f":"SUM('2000:2014'!P614)","v":0},{"$f":"SUM('2000:2014'!Q614)","v":0},{"$f":"SUM('2000:2014'!R614)","v":0},{"$f":"SUM('2000:2014'!S614)","v":0},{"$f":"SUM('2000:2014'!T614)","v":0},{"$f":"SUM('2000:2014'!U614)","v":0},{"$f":"SUM('2000:2014'!V614)","v":0},{"$f":"SUM('2000:2014'!W614)","v":0},{"$f":"SUM('2000:2014'!X614)","v":0},{"$f":"SUM('2000:2014'!Y614)","v":0},{"$f":"SUM('2000:2014'!Z614)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.480990777007939},{"$f":"SUM(F601:F615)","v":25.027157694830134},33.877078070285307,37.653500233400457,43.636095521503812,30.973537972943681,37.318716717817132,39.221445007649578,39.951688561765621,47.744352959830728,27.802568350836971,41.70097601508607,38.91261334040734,79.73016039219344,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E619)","v":8.7164392048315761E-2},{"$f":"SUM('2000:2014'!F619)","v":0.12796449281909353},{"$f":"SUM('2000:2014'!G619)","v":0.16635750763640705},{"$f":"SUM('2000:2014'!H619)","v":0.19936755517854104},{"$f":"SUM('2000:2014'!I619)","v":0.22666768362987305},{"$f":"SUM('2000:2014'!J619)","v":3.5133255426191376E-2},{"$f":"SUM('2000:2014'!K619)","v":4.2255224774946365E-2},{"$f":"SUM('2000:2014'!L619)","v":5.1253262387921453E-2},{"$f":"SUM('2000:2014'!M619)","v":6.025130000089654E-2},{"$f":"SUM('2000:2014'!N619)","v":6.8327180884147118E-2},{"$f":"SUM('2000:2014'!O619)","v":9.6944838129203847E-2},{"$f":"SUM('2000:2014'!P619)","v":0.28834445644084611},{"$f":"SUM('2000:2014'!Q619)","v":0.3235312072499919},{"$f":"SUM('2000:2014'!R619)","v":0.36363240187499191},{"$f":"SUM('2000:2014'!S619)","v":0.54372344774999193},{"$f":"SUM('2000:2014'!T619)","v":-0.27640728115975693},{"$f":"SUM('2000:2014'!U619)","v":-0.2719001507454179},{"$f":"SUM('2000:2014'!V619)","v":-0.27190015074541796},{"$f":"SUM('2000:2014'!W619)","v":-0.5485388347296366},{"$f":"SUM('2000:2014'!X619)","v":-0.54556650440479704},{"$f":"SUM('2000:2014'!Y619)","v":-0.5421027207920095},{"$f":"SUM('2000:2014'!Z619)","v":-0.53812476893332972}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E620)","v":0},{"$f":"SUM('2000:2014'!F620)","v":0},{"$f":"SUM('2000:2014'!G620)","v":0},{"$f":"SUM('2000:2014'!H620)","v":0},{"$f":"SUM('2000:2014'!I620)","v":0},{"$f":"SUM('2000:2014'!J620)","v":0},{"$f":"SUM('2000:2014'!K620)","v":0},{"$f":"SUM('2000:2014'!L620)","v":0},{"$f":"SUM('2000:2014'!M620)","v":0},{"$f":"SUM('2000:2014'!N620)","v":0},{"$f":"SUM('2000:2014'!O620)","v":0},{"$f":"SUM('2000:2014'!P620)","v":7.6494057593122864E-3},{"$f":"SUM('2000:2014'!Q620)","v":1.7051277052629266E-2},{"$f":"SUM('2000:2014'!R620)","v":9.6782963859625998E-3},{"$f":"SUM('2000:2014'!S620)","v":0.10480228955262927},{"$f":"SUM('2000:2014'!T620)","v":-0.52220336974283355},{"$f":"SUM('2000:2014'!U620)","v":-5.4605941076943137E-2},{"$f":"SUM('2000:2014'!V620)","v":-5.4605941076943144E-2},{"$f":"SUM('2000:2014'!W620)","v":-0.10713293396566115},{"$f":"SUM('2000:2014'!X620)","v":-0.10232692965720658},{"$f":"SUM('2000:2014'!Y620)","v":-9.721366704960073E-2},{"$f":"SUM('2000:2014'!Z620)","v":-9.1780786980578843E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E621)","v":0.24853241088370182},{"$f":"SUM('2000:2014'!F621)","v":0.34843848146507905},{"$f":"SUM('2000:2014'!G621)","v":0.42928451700603271},{"$f":"SUM('2000:2014'!H621)","v":0.47776193779173037},{"$f":"SUM('2000:2014'!I621)","v":0.51077569809782564},{"$f":"SUM('2000:2014'!J621)","v":0.65371721149690476},{"$f":"SUM('2000:2014'!K621)","v":0.77449662992975565},{"$f":"SUM('2000:2014'!L621)","v":0.88725711869909407},{"$f":"SUM('2000:2014'!M621)","v":0.98232328389142021},{"$f":"SUM('2000:2014'!N621)","v":1.0899127965710191},{"$f":"SUM('2000:2014'!O621)","v":0},{"$f":"SUM('2000:2014'!P621)","v":0},{"$f":"SUM('2000:2014'!Q621)","v":0},{"$f":"SUM('2000:2014'!R621)","v":0},{"$f":"SUM('2000:2014'!S621)","v":0},{"$f":"SUM('2000:2014'!T621)","v":-0.42162676961322088},{"$f":"SUM('2000:2014'!U621)","v":-0.42686457006390444},{"$f":"SUM('2000:2014'!V621)","v":-0.42686457006390444},{"$f":"SUM('2000:2014'!W621)","v":-0.88037523742065749},{"$f":"SUM('2000:2014'!X621)","v":-0.90238461835617378},{"$f":"SUM('2000:2014'!Y621)","v":-0.92494423381507795},{"$f":"SUM('2000:2014'!Z621)","v":-0.94806783966045494}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E622)","v":1.5545659853182876E-3},{"$f":"SUM('2000:2014'!F622)","v":3.1871283524924541E-3},{"$f":"SUM('2000:2014'!G622)","v":3.2910001892515633E-3},{"$f":"SUM('2000:2014'!H622)","v":3.4456061751719385E-3},{"$f":"SUM('2000:2014'!I622)","v":3.5743404829202624E-3},{"$f":"SUM('2000:2014'!J622)","v":7.7094062505755484E-2},{"$f":"SUM('2000:2014'!K622)","v":0.1152171290524531},{"$f":"SUM('2000:2014'!L622)","v":0.15530189753219964},{"$f":"SUM('2000:2014'!M622)","v":0.19442790012816275},{"$f":"SUM('2000:2014'!N622)","v":0.23914318506030127},{"$f":"SUM('2000:2014'!O622)","v":0.84210173934966837},{"$f":"SUM('2000:2014'!P622)","v":1.7859562080046265},{"$f":"SUM('2000:2014'!Q622)","v":2.0024287803879099},{"$f":"SUM('2000:2014'!R622)","v":2.2295891813508226},{"$f":"SUM('2000:2014'!S622)","v":2.4557014561243067},{"$f":"SUM('2000:2014'!T622)","v":-5.8918351612233896E-2},{"$f":"SUM('2000:2014'!U622)","v":-2.3727116794141606E-2},{"$f":"SUM('2000:2014'!V622)","v":-2.3727116794141578E-2},{"$f":"SUM('2000:2014'!W622)","v":6.4101732343504469E-3},{"$f":"SUM('2000:2014'!X622)","v":8.2053984053936269E-2},{"$f":"SUM('2000:2014'!Y622)","v":0.16147597905623001},{"$f":"SUM('2000:2014'!Z622)","v":0.24481779006860432}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E623)","v":3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F623)","v":9.1421822073538647E-2},{"$f":"SUM('2000:2014'!G623)","v":0.15246966088982963},{"$f":"SUM('2000:2014'!H623)","v":0.21477093378737636},{"$f":"SUM('2000:2014'!I623)","v":0.27898051587424755},{"$f":"SUM('2000:2014'!J623)","v":0},{"$f":"SUM('2000:2014'!K623)","v":0},{"$f":"SUM('2000:2014'!L623)","v":0},{"$f":"SUM('2000:2014'!M623)","v":0},{"$f":"SUM('2000:2014'!N623)","v":0},{"$f":"SUM('2000:2014'!O623)","v":0},{"$f":"SUM('2000:2014'!P623)","v":0},{"$f":"SUM('2000:2014'!Q623)","v":0},{"$f":"SUM('2000:2014'!R623)","v":0},{"$f":"SUM('2000:2014'!S623)","v":0},{"$f":"SUM('2000:2014'!T623)","v":0},{"$f":"SUM('2000:2014'!U623)","v":0},{"$f":"SUM('2000:2014'!V623)","v":0},{"$f":"SUM('2000:2014'!W623)","v":0},{"$f":"SUM('2000:2014'!X623)","v":0},{"$f":"SUM('2000:2014'!Y623)","v":0},{"$f":"SUM('2000:2014'!Z623)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E624)","v":4.3124138855817028E-2},{"$f":"SUM('2000:2014'!F624)","v":5.2461990532051139E-2},{"$f":"SUM('2000:2014'!G624)","v":6.352909586682802E-2},{"$f":"SUM('2000:2014'!H624)","v":7.3088863850513983E-2},{"$f":"SUM('2000:2014'!I624)","v":7.7773368891605854E-2},{"$f":"SUM('2000:2014'!J624)","v":1.2100414482044382E-2},{"$f":"SUM('2000:2014'!K624)","v":1.4553326402757142E-2},{"$f":"SUM('2000:2014'!L624)","v":1.6961065069302287E-2},{"$f":"SUM('2000:2014'!M624)","v":1.921831919517146E-2},{"$f":"SUM('2000:2014'!N624)","v":2.1999772402667303E-2},{"$f":"SUM('2000:2014'!O624)","v":3.8517247294963711E-2},{"$f":"SUM('2000:2014'!P624)","v":9.5828165644336202E-2},{"$f":"SUM('2000:2014'!Q624)","v":0.10317020797733284},{"$f":"SUM('2000:2014'!R624)","v":0.10961758301659609},{"$f":"SUM('2000:2014'!S624)","v":0.1171245545360069},{"$f":"SUM('2000:2014'!T624)","v":9.1287376405918205E-3},{"$f":"SUM('2000:2014'!U624)","v":1.1362521567584084E-2},{"$f":"SUM('2000:2014'!V624)","v":1.136252156758409E-2},{"$f":"SUM('2000:2014'!W624)","v":2.670111509056609E-2},{"$f":"SUM('2000:2014'!X624)","v":3.182408957530404E-2},{"$f":"SUM('2000:2014'!Y624)","v":3.7186524587347274E-2},{"$f":"SUM('2000:2014'!Z624)","v":4.2797191294008087E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E625)","v":1.1526676392240295E-2},{"$f":"SUM('2000:2014'!F625)","v":2.3053346844413299E-2},{"$f":"SUM('2000:2014'!G625)","v":2.3053350547209871E-2},{"$f":"SUM('2000:2014'!H625)","v":2.3053354159694322E-2},{"$f":"SUM('2000:2014'!I625)","v":2.3053357684069398E-2},{"$f":"SUM('2000:2014'!J625)","v":0},{"$f":"SUM('2000:2014'!K625)","v":2.4806489627463273E-4},{"$f":"SUM('2000:2014'!L625)","v":4.9156138611164543E-4},{"$f":"SUM('2000:2014'!M625)","v":7.1983925694383828E-4},{"$f":"SUM('2000:2014'!N625)","v":1.0011297898748764E-3},{"$f":"SUM('2000:2014'!O625)","v":2.3489295904793692E-2},{"$f":"SUM('2000:2014'!P625)","v":0.10340054722952247},{"$f":"SUM('2000:2014'!Q625)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!R625)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!S625)","v":0.11532608963140806},{"$f":"SUM('2000:2014'!T625)","v":6.1826407083364647E-3},{"$f":"SUM('2000:2014'!U625)","v":7.5688843062271978E-3},{"$f":"SUM('2000:2014'!V625)","v":7.5688843062271978E-3},{"$f":"SUM('2000:2014'!W625)","v":1.7627642916064445E-2},{"$f":"SUM('2000:2014'!X625)","v":2.0819789877978844E-2},{"$f":"SUM('2000:2014'!Y625)","v":2.4160526911166418E-2},{"$f":"SUM('2000:2014'!Z625)","v":2.7655288427339626E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E626)","v":1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F626)","v":5.869046198630855E-3},{"$f":"SUM('2000:2014'!G626)","v":9.7594840406158082E-3},{"$f":"SUM('2000:2014'!H626)","v":1.36309441370301E-2},{"$f":"SUM('2000:2014'!I626)","v":1.7483519062242374E-2},{"$f":"SUM('2000:2014'!J626)","v":2.0707000423518585E-3},{"$f":"SUM('2000:2014'!K626)","v":2.4904579626811416E-3},{"$f":"SUM('2000:2014'!L626)","v":2.9024855478672067E-3},{"$f":"SUM('2000:2014'!M626)","v":3.2887612594118009E-3},{"$f":"SUM('2000:2014'!N626)","v":3.7647412585356216E-3},{"$f":"SUM('2000:2014'!O626)","v":5.2911933971601099E-3},{"$f":"SUM('2000:2014'!P626)","v":2.3342448225474363E-2},{"$f":"SUM('2000:2014'!Q626)","v":8.1200827173651374E-2},{"$f":"SUM('2000:2014'!R626)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!S626)","v":0.26939745440275875},{"$f":"SUM('2000:2014'!T626)","v":7.7796719632633286E-3},{"$f":"SUM('2000:2014'!U626)","v":1.3506797714962378E-2},{"$f":"SUM('2000:2014'!V626)","v":1.3506797714962352E-2},{"$f":"SUM('2000:2014'!W626)","v":3.6531404454281435E-2},{"$f":"SUM('2000:2014'!X626)","v":4.9275735998400197E-2},{"$f":"SUM('2000:2014'!Y626)","v":6.2634451991940898E-2},{"$f":"SUM('2000:2014'!Z626)","v":7.6630306450159572E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E627)","v":0.77690573848290634},{"$f":"SUM('2000:2014'!F627)","v":1.2607574558189043},{"$f":"SUM('2000:2014'!G627)","v":1.7207958920128532},{"$f":"SUM('2000:2014'!H627)","v":2.1662580862281682},{"$f":"SUM('2000:2014'!I627)","v":2.5935635316749184},{"$f":"SUM('2000:2014'!J627)","v":4.0726307123300307},{"$f":"SUM('2000:2014'!K627)","v":5.0989486566929783},{"$f":"SUM('2000:2014'!L627)","v":6.086944933883669},{"$f":"SUM('2000:2014'!M627)","v":6.8583879578610745},{"$f":"SUM('2000:2014'!N627)","v":7.7640013523701548},{"$f":"SUM('2000:2014'!O627)","v":4.1613277094691714},{"$f":"SUM('2000:2014'!P627)","v":8.732887930712451},{"$f":"SUM('2000:2014'!Q627)","v":9.7016218397758358},{"$f":"SUM('2000:2014'!R627)","v":10.801586638745265},{"$f":"SUM('2000:2014'!S627)","v":11.896187579842469},{"$f":"SUM('2000:2014'!T627)","v":3.3873173771295146},{"$f":"SUM('2000:2014'!U627)","v":3.5844831689494132},{"$f":"SUM('2000:2014'!V627)","v":3.5844831689494132},{"$f":"SUM('2000:2014'!W627)","v":7.6316548559682147},{"$f":"SUM('2000:2014'!X627)","v":8.1483200579536561},{"$f":"SUM('2000:2014'!Y627)","v":8.6860487357533849},{"$f":"SUM('2000:2014'!Z627)","v":9.2455711474068831}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E628)","v":0.90273499711629035},{"$f":"SUM('2000:2014'!F628)","v":1.6299380635358758},{"$f":"SUM('2000:2014'!G628)","v":1.9330656086734346},{"$f":"SUM('2000:2014'!H628)","v":2.2579661125026078},{"$f":"SUM('2000:2014'!I628)","v":2.5707070487619954},{"$f":"SUM('2000:2014'!J628)","v":0},{"$f":"SUM('2000:2014'!K628)","v":4.8778406367066354E-16},{"$f":"SUM('2000:2014'!L628)","v":0},{"$f":"SUM('2000:2014'!M628)","v":0},{"$f":"SUM('2000:2014'!N628)","v":0},{"$f":"SUM('2000:2014'!O628)","v":0},{"$f":"SUM('2000:2014'!P628)","v":0},{"$f":"SUM('2000:2014'!Q628)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!R628)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!S628)","v":7.3022216223172495E-2},{"$f":"SUM('2000:2014'!T628)","v":0.15776823010106414},{"$f":"SUM('2000:2014'!U628)","v":0.16486983719970699},{"$f":"SUM('2000:2014'!V628)","v":0.16486983719970699},{"$f":"SUM('2000:2014'!W628)","v":0.34795291420513752},{"$f":"SUM('2000:2014'!X628)","v":0.3674556882956827},{"$f":"SUM('2000:2014'!Y628)","v":0.38771613051937681},{"$f":"SUM('2000:2014'!Z628)","v":0.40875993504907093}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E629)","v":0},{"$f":"SUM('2000:2014'!F629)","v":0},{"$f":"SUM('2000:2014'!G629)","v":0},{"$f":"SUM('2000:2014'!H629)","v":0},{"$f":"SUM('2000:2014'!I629)","v":0},{"$f":"SUM('2000:2014'!J629)","v":0},{"$f":"SUM('2000:2014'!K629)","v":0},{"$f":"SUM('2000:2014'!L629)","v":0},{"$f":"SUM('2000:2014'!M629)","v":0},{"$f":"SUM('2000:2014'!N629)","v":0},{"$f":"SUM('2000:2014'!O629)","v":0},{"$f":"SUM('2000:2014'!P629)","v":0},{"$f":"SUM('2000:2014'!Q629)","v":0},{"$f":"SUM('2000:2014'!R629)","v":0},{"$f":"SUM('2000:2014'!S629)","v":0},{"$f":"SUM('2000:2014'!T629)","v":1.2596754075618319},{"$f":"SUM('2000:2014'!U629)","v":1.3104344294805839},{"$f":"SUM('2000:2014'!V629)","v":1.3104344294805839},{"$f":"SUM('2000:2014'!W629)","v":2.6069558268438979},{"$f":"SUM('2000:2014'!X629)","v":2.4414711262574915},{"$f":"SUM('2000:2014'!Y629)","v":1.9487483299781205},{"$f":"SUM('2000:2014'!Z629)","v":0.77483577271705306}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E630)","v":0},{"$f":"SUM('2000:2014'!F630)","v":0},{"$f":"SUM('2000:2014'!G630)","v":0},{"$f":"SUM('2000:2014'!H630)","v":0},{"$f":"SUM('2000:2014'!I630)","v":0},{"$f":"SUM('2000:2014'!J630)","v":1.5482180372681833},{"$f":"SUM('2000:2014'!K630)","v":2.4064464255342037},{"$f":"SUM('2000:2014'!L630)","v":3.1490938819188341},{"$f":"SUM('2000:2014'!M630)","v":3.7724172799697619},{"$f":"SUM('2000:2014'!N630)","v":4.6722999769456601},{"$f":"SUM('2000:2014'!O630)","v":0.46537967973709005},{"$f":"SUM('2000:2014'!P630)","v":1.6195867491011016},{"$f":"SUM('2000:2014'!Q630)","v":2.6504974262809187},{"$f":"SUM('2000:2014'!R630)","v":3.4283109088679318},{"$f":"SUM('2000:2014'!S630)","v":4.3005776440166077},{"$f":"SUM('2000:2014'!T630)","v":0.83074647125486312},{"$f":"SUM('2000:2014'!U630)","v":1.5208238860846641},{"$f":"SUM('2000:2014'!V630)","v":1.5208238860846641},{"$f":"SUM('2000:2014'!W630)","v":2.8602514511473469},{"$f":"SUM('2000:2014'!X630)","v":2.3437545145374243},{"$f":"SUM('2000:2014'!Y630)","v":1.5594452004745296},{"$f":"SUM('2000:2014'!Z630)","v":0.51617846275142287}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E631)","v":0},{"$f":"SUM('2000:2014'!F631)","v":0},{"$f":"SUM('2000:2014'!G631)","v":0},{"$f":"SUM('2000:2014'!H631)","v":0},{"$f":"SUM('2000:2014'!I631)","v":0},{"$f":"SUM('2000:2014'!J631)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!K631)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!L631)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!M631)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N631)","v":3.1091194887817455},{"$f":"SUM('2000:2014'!O631)","v":2.2872996727428063E-20},{"$f":"SUM('2000:2014'!P631)","v":0},{"$f":"SUM('2000:2014'!Q631)","v":0},{"$f":"SUM('2000:2014'!R631)","v":0},{"$f":"SUM('2000:2014'!S631)","v":0},{"$f":"SUM('2000:2014'!T631)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!U631)","v":0},{"$f":"SUM('2000:2014'!V631)","v":0},{"$f":"SUM('2000:2014'!W631)","v":0},{"$f":"SUM('2000:2014'!X631)","v":0},{"$f":"SUM('2000:2014'!Y631)","v":0},{"$f":"SUM('2000:2014'!Z631)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E632)","v":0},{"$f":"SUM('2000:2014'!F632)","v":0},{"$f":"SUM('2000:2014'!G632)","v":0},{"$f":"SUM('2000:2014'!H632)","v":0},{"$f":"SUM('2000:2014'!I632)","v":0},{"$f":"SUM('2000:2014'!J632)","v":0},{"$f":"SUM('2000:2014'!K632)","v":0},{"$f":"SUM('2000:2014'!L632)","v":0},{"$f":"SUM('2000:2014'!M632)","v":0},{"$f":"SUM('2000:2014'!N632)","v":0},{"$f":"SUM('2000:2014'!O632)","v":0},{"$f":"SUM('2000:2014'!P632)","v":0},{"$f":"SUM('2000:2014'!Q632)","v":0},{"$f":"SUM('2000:2014'!R632)","v":0},{"$f":"SUM('2000:2014'!S632)","v":0},{"$f":"SUM('2000:2014'!T632)","v":-7.5394099932299076E-3},{"$f":"SUM('2000:2014'!U632)","v":-7.6330708513785818E-3},{"$f":"SUM('2000:2014'!V632)","v":-7.6330708513785818E-3},{"$f":"SUM('2000:2014'!W632)","v":-1.5742619637008279E-2},{"$f":"SUM('2000:2014'!X632)","v":-1.6136185127933488E-2},{"$f":"SUM('2000:2014'!Y632)","v":-1.6539589756131824E-2},{"$f":"SUM('2000:2014'!Z632)","v":-1.6953079500035117E-2}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":2.105383718921038},3.5430918276400791,4.5016061168624626,5.429343393810834,6.3025790641596977,9.510083882333209,11.563775404027798,13.459325695206747,15.00015413034459,16.969569624064107,5.6330517032820513,12.65699591111767,15.067849871752848,17.400160770498907,19.875862732079348,4.3719033542381922,{"$f":"SUM(U619:U633)","v":5.8283186757713565},5.8283186757713565,11.982295758106897,11.918560749003763,11.286615667859277,9.7423194190901423]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E637)","v":0},{"$f":"SUM('2000:2014'!F637)","v":0},{"$f":"SUM('2000:2014'!G637)","v":0},{"$f":"SUM('2000:2014'!H637)","v":0},{"$f":"SUM('2000:2014'!I637)","v":0},{"$f":"SUM('2000:2014'!J637)","v":0},{"$f":"SUM('2000:2014'!K637)","v":0},{"$f":"SUM('2000:2014'!L637)","v":0},{"$f":"SUM('2000:2014'!M637)","v":0},{"$f":"SUM('2000:2014'!N637)","v":0},{"$f":"SUM('2000:2014'!O637)","v":0},{"$f":"SUM('2000:2014'!P637)","v":0},{"$f":"SUM('2000:2014'!Q637)","v":0},{"$f":"SUM('2000:2014'!R637)","v":0},{"$f":"SUM('2000:2014'!S637)","v":0},{"$f":"SUM('2000:2014'!T637)","v":0},{"$f":"SUM('2000:2014'!U637)","v":0},{"$f":"SUM('2000:2014'!V637)","v":0},{"$f":"SUM('2000:2014'!W637)","v":0},{"$f":"SUM('2000:2014'!X637)","v":0},{"$f":"SUM('2000:2014'!Y637)","v":0},{"$f":"SUM('2000:2014'!Z637)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E638)","v":0},{"$f":"SUM('2000:2014'!F638)","v":0},{"$f":"SUM('2000:2014'!G638)","v":0},{"$f":"SUM('2000:2014'!H638)","v":0},{"$f":"SUM('2000:2014'!I638)","v":0},{"$f":"SUM('2000:2014'!J638)","v":0},{"$f":"SUM('2000:2014'!K638)","v":0},{"$f":"SUM('2000:2014'!L638)","v":0},{"$f":"SUM('2000:2014'!M638)","v":0},{"$f":"SUM('2000:2014'!N638)","v":0},{"$f":"SUM('2000:2014'!O638)","v":0},{"$f":"SUM('2000:2014'!P638)","v":0},{"$f":"SUM('2000:2014'!Q638)","v":0},{"$f":"SUM('2000:2014'!R638)","v":0},{"$f":"SUM('2000:2014'!S638)","v":0},{"$f":"SUM('2000:2014'!T638)","v":0},{"$f":"SUM('2000:2014'!U638)","v":0},{"$f":"SUM('2000:2014'!V638)","v":0},{"$f":"SUM('2000:2014'!W638)","v":0},{"$f":"SUM('2000:2014'!X638)","v":0},{"$f":"SUM('2000:2014'!Y638)","v":0},{"$f":"SUM('2000:2014'!Z638)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E639)","v":0},{"$f":"SUM('2000:2014'!F639)","v":0},{"$f":"SUM('2000:2014'!G639)","v":0},{"$f":"SUM('2000:2014'!H639)","v":0},{"$f":"SUM('2000:2014'!I639)","v":0},{"$f":"SUM('2000:2014'!J639)","v":0},{"$f":"SUM('2000:2014'!K639)","v":0},{"$f":"SUM('2000:2014'!L639)","v":0},{"$f":"SUM('2000:2014'!M639)","v":0},{"$f":"SUM('2000:2014'!N639)","v":0},{"$f":"SUM('2000:2014'!O639)","v":0},{"$f":"SUM('2000:2014'!P639)","v":0},{"$f":"SUM('2000:2014'!Q639)","v":0},{"$f":"SUM('2000:2014'!R639)","v":0},{"$f":"SUM('2000:2014'!S639)","v":0},{"$f":"SUM('2000:2014'!T639)","v":0},{"$f":"SUM('2000:2014'!U639)","v":0},{"$f":"SUM('2000:2014'!V639)","v":0},{"$f":"SUM('2000:2014'!W639)","v":0},{"$f":"SUM('2000:2014'!X639)","v":0},{"$f":"SUM('2000:2014'!Y639)","v":0},{"$f":"SUM('2000:2014'!Z639)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E640)","v":0},{"$f":"SUM('2000:2014'!F640)","v":0},{"$f":"SUM('2000:2014'!G640)","v":0},{"$f":"SUM('2000:2014'!H640)","v":0},{"$f":"SUM('2000:2014'!I640)","v":0},{"$f":"SUM('2000:2014'!J640)","v":0},{"$f":"SUM('2000:2014'!K640)","v":0},{"$f":"SUM('2000:2014'!L640)","v":0},{"$f":"SUM('2000:2014'!M640)","v":0},{"$f":"SUM('2000:2014'!N640)","v":0},{"$f":"SUM('2000:2014'!O640)","v":0},{"$f":"SUM('2000:2014'!P640)","v":0},{"$f":"SUM('2000:2014'!Q640)","v":0},{"$f":"SUM('2000:2014'!R640)","v":0},{"$f":"SUM('2000:2014'!S640)","v":0},{"$f":"SUM('2000:2014'!T640)","v":0},{"$f":"SUM('2000:2014'!U640)","v":0},{"$f":"SUM('2000:2014'!V640)","v":0},{"$f":"SUM('2000:2014'!W640)","v":0},{"$f":"SUM('2000:2014'!X640)","v":0},{"$f":"SUM('2000:2014'!Y640)","v":0},{"$f":"SUM('2000:2014'!Z640)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E641)","v":0},{"$f":"SUM('2000:2014'!F641)","v":0},{"$f":"SUM('2000:2014'!G641)","v":0},{"$f":"SUM('2000:2014'!H641)","v":0},{"$f":"SUM('2000:2014'!I641)","v":0},{"$f":"SUM('2000:2014'!J641)","v":0},{"$f":"SUM('2000:2014'!K641)","v":0},{"$f":"SUM('2000:2014'!L641)","v":0},{"$f":"SUM('2000:2014'!M641)","v":0},{"$f":"SUM('2000:2014'!N641)","v":0},{"$f":"SUM('2000:2014'!O641)","v":0},{"$f":"SUM('2000:2014'!P641)","v":0},{"$f":"SUM('2000:2014'!Q641)","v":0},{"$f":"SUM('2000:2014'!R641)","v":0},{"$f":"SUM('2000:2014'!S641)","v":0},{"$f":"SUM('2000:2014'!T641)","v":0},{"$f":"SUM('2000:2014'!U641)","v":0},{"$f":"SUM('2000:2014'!V641)","v":0},{"$f":"SUM('2000:2014'!W641)","v":0},{"$f":"SUM('2000:2014'!X641)","v":0},{"$f":"SUM('2000:2014'!Y641)","v":0},{"$f":"SUM('2000:2014'!Z641)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E642)","v":0},{"$f":"SUM('2000:2014'!F642)","v":0},{"$f":"SUM('2000:2014'!G642)","v":0},{"$f":"SUM('2000:2014'!H642)","v":0},{"$f":"SUM('2000:2014'!I642)","v":0},{"$f":"SUM('2000:2014'!J642)","v":0},{"$f":"SUM('2000:2014'!K642)","v":0},{"$f":"SUM('2000:2014'!L642)","v":0},{"$f":"SUM('2000:2014'!M642)","v":0},{"$f":"SUM('2000:2014'!N642)","v":0},{"$f":"SUM('2000:2014'!O642)","v":0},{"$f":"SUM('2000:2014'!P642)","v":0},{"$f":"SUM('2000:2014'!Q642)","v":0},{"$f":"SUM('2000:2014'!R642)","v":0},{"$f":"SUM('2000:2014'!S642)","v":0},{"$f":"SUM('2000:2014'!T642)","v":0},{"$f":"SUM('2000:2014'!U642)","v":0},{"$f":"SUM('2000:2014'!V642)","v":0},{"$f":"SUM('2000:2014'!W642)","v":0},{"$f":"SUM('2000:2014'!X642)","v":0},{"$f":"SUM('2000:2014'!Y642)","v":0},{"$f":"SUM('2000:2014'!Z642)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E643)","v":0},{"$f":"SUM('2000:2014'!F643)","v":0},{"$f":"SUM('2000:2014'!G643)","v":0},{"$f":"SUM('2000:2014'!H643)","v":0},{"$f":"SUM('2000:2014'!I643)","v":0},{"$f":"SUM('2000:2014'!J643)","v":0},{"$f":"SUM('2000:2014'!K643)","v":0},{"$f":"SUM('2000:2014'!L643)","v":0},{"$f":"SUM('2000:2014'!M643)","v":0},{"$f":"SUM('2000:2014'!N643)","v":0},{"$f":"SUM('2000:2014'!O643)","v":0},{"$f":"SUM('2000:2014'!P643)","v":0},{"$f":"SUM('2000:2014'!Q643)","v":0},{"$f":"SUM('2000:2014'!R643)","v":0},{"$f":"SUM('2000:2014'!S643)","v":0},{"$f":"SUM('2000:2014'!T643)","v":0},{"$f":"SUM('2000:2014'!U643)","v":0},{"$f":"SUM('2000:2014'!V643)","v":0},{"$f":"SUM('2000:2014'!W643)","v":0},{"$f":"SUM('2000:2014'!X643)","v":0},{"$f":"SUM('2000:2014'!Y643)","v":0},{"$f":"SUM('2000:2014'!Z643)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E644)","v":0},{"$f":"SUM('2000:2014'!F644)","v":0},{"$f":"SUM('2000:2014'!G644)","v":0},{"$f":"SUM('2000:2014'!H644)","v":0},{"$f":"SUM('2000:2014'!I644)","v":0},{"$f":"SUM('2000:2014'!J644)","v":0},{"$f":"SUM('2000:2014'!K644)","v":0},{"$f":"SUM('2000:2014'!L644)","v":0},{"$f":"SUM('2000:2014'!M644)","v":0},{"$f":"SUM('2000:2014'!N644)","v":0},{"$f":"SUM('2000:2014'!O644)","v":0},{"$f":"SUM('2000:2014'!P644)","v":0},{"$f":"SUM('2000:2014'!Q644)","v":0},{"$f":"SUM('2000:2014'!R644)","v":0},{"$f":"SUM('2000:2014'!S644)","v":0},{"$f":"SUM('2000:2014'!T644)","v":0},{"$f":"SUM('2000:2014'!U644)","v":0},{"$f":"SUM('2000:2014'!V644)","v":0},{"$f":"SUM('2000:2014'!W644)","v":0},{"$f":"SUM('2000:2014'!X644)","v":0},{"$f":"SUM('2000:2014'!Y644)","v":0},{"$f":"SUM('2000:2014'!Z644)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E645)","v":0},{"$f":"SUM('2000:2014'!F645)","v":0},{"$f":"SUM('2000:2014'!G645)","v":0},{"$f":"SUM('2000:2014'!H645)","v":0},{"$f":"SUM('2000:2014'!I645)","v":0},{"$f":"SUM('2000:2014'!J645)","v":0},{"$f":"SUM('2000:2014'!K645)","v":0},{"$f":"SUM('2000:2014'!L645)","v":0},{"$f":"SUM('2000:2014'!M645)","v":0},{"$f":"SUM('2000:2014'!N645)","v":0},{"$f":"SUM('2000:2014'!O645)","v":0},{"$f":"SUM('2000:2014'!P645)","v":0},{"$f":"SUM('2000:2014'!Q645)","v":0},{"$f":"SUM('2000:2014'!R645)","v":0},{"$f":"SUM('2000:2014'!S645)","v":0},{"$f":"SUM('2000:2014'!T645)","v":0},{"$f":"SUM('2000:2014'!U645)","v":0},{"$f":"SUM('2000:2014'!V645)","v":0},{"$f":"SUM('2000:2014'!W645)","v":0},{"$f":"SUM('2000:2014'!X645)","v":0},{"$f":"SUM('2000:2014'!Y645)","v":0},{"$f":"SUM('2000:2014'!Z645)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E646)","v":0},{"$f":"SUM('2000:2014'!F646)","v":0},{"$f":"SUM('2000:2014'!G646)","v":0},{"$f":"SUM('2000:2014'!H646)","v":0},{"$f":"SUM('2000:2014'!I646)","v":0},{"$f":"SUM('2000:2014'!J646)","v":0},{"$f":"SUM('2000:2014'!K646)","v":0},{"$f":"SUM('2000:2014'!L646)","v":0},{"$f":"SUM('2000:2014'!M646)","v":0},{"$f":"SUM('2000:2014'!N646)","v":0},{"$f":"SUM('2000:2014'!O646)","v":0},{"$f":"SUM('2000:2014'!P646)","v":0},{"$f":"SUM('2000:2014'!Q646)","v":0},{"$f":"SUM('2000:2014'!R646)","v":0},{"$f":"SUM('2000:2014'!S646)","v":0},{"$f":"SUM('2000:2014'!T646)","v":0},{"$f":"SUM('2000:2014'!U646)","v":0},{"$f":"SUM('2000:2014'!V646)","v":0},{"$f":"SUM('2000:2014'!W646)","v":0},{"$f":"SUM('2000:2014'!X646)","v":0},{"$f":"SUM('2000:2014'!Y646)","v":0},{"$f":"SUM('2000:2014'!Z646)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E647)","v":0},{"$f":"SUM('2000:2014'!F647)","v":0},{"$f":"SUM('2000:2014'!G647)","v":0},{"$f":"SUM('2000:2014'!H647)","v":0},{"$f":"SUM('2000:2014'!I647)","v":0},{"$f":"SUM('2000:2014'!J647)","v":0},{"$f":"SUM('2000:2014'!K647)","v":0},{"$f":"SUM('2000:2014'!L647)","v":0},{"$f":"SUM('2000:2014'!M647)","v":0},{"$f":"SUM('2000:2014'!N647)","v":0},{"$f":"SUM('2000:2014'!O647)","v":0},{"$f":"SUM('2000:2014'!P647)","v":0},{"$f":"SUM('2000:2014'!Q647)","v":0},{"$f":"SUM('2000:2014'!R647)","v":0},{"$f":"SUM('2000:2014'!S647)","v":0},{"$f":"SUM('2000:2014'!T647)","v":0},{"$f":"SUM('2000:2014'!U647)","v":0},{"$f":"SUM('2000:2014'!V647)","v":0},{"$f":"SUM('2000:2014'!W647)","v":0},{"$f":"SUM('2000:2014'!X647)","v":0},{"$f":"SUM('2000:2014'!Y647)","v":0},{"$f":"SUM('2000:2014'!Z647)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E648)","v":0},{"$f":"SUM('2000:2014'!F648)","v":0},{"$f":"SUM('2000:2014'!G648)","v":0},{"$f":"SUM('2000:2014'!H648)","v":0},{"$f":"SUM('2000:2014'!I648)","v":0},{"$f":"SUM('2000:2014'!J648)","v":0},{"$f":"SUM('2000:2014'!K648)","v":0},{"$f":"SUM('2000:2014'!L648)","v":0},{"$f":"SUM('2000:2014'!M648)","v":0},{"$f":"SUM('2000:2014'!N648)","v":0},{"$f":"SUM('2000:2014'!O648)","v":0},{"$f":"SUM('2000:2014'!P648)","v":0},{"$f":"SUM('2000:2014'!Q648)","v":0},{"$f":"SUM('2000:2014'!R648)","v":0},{"$f":"SUM('2000:2014'!S648)","v":0},{"$f":"SUM('2000:2014'!T648)","v":0},{"$f":"SUM('2000:2014'!U648)","v":0},{"$f":"SUM('2000:2014'!V648)","v":0},{"$f":"SUM('2000:2014'!W648)","v":0},{"$f":"SUM('2000:2014'!X648)","v":0},{"$f":"SUM('2000:2014'!Y648)","v":0},{"$f":"SUM('2000:2014'!Z648)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E649)","v":0},{"$f":"SUM('2000:2014'!F649)","v":0},{"$f":"SUM('2000:2014'!G649)","v":0},{"$f":"SUM('2000:2014'!H649)","v":0},{"$f":"SUM('2000:2014'!I649)","v":0},{"$f":"SUM('2000:2014'!J649)","v":0},{"$f":"SUM('2000:2014'!K649)","v":0},{"$f":"SUM('2000:2014'!L649)","v":0},{"$f":"SUM('2000:2014'!M649)","v":0},{"$f":"SUM('2000:2014'!N649)","v":0},{"$f":"SUM('2000:2014'!O649)","v":0},{"$f":"SUM('2000:2014'!P649)","v":0},{"$f":"SUM('2000:2014'!Q649)","v":0},{"$f":"SUM('2000:2014'!R649)","v":0},{"$f":"SUM('2000:2014'!S649)","v":0},{"$f":"SUM('2000:2014'!T649)","v":0},{"$f":"SUM('2000:2014'!U649)","v":0},{"$f":"SUM('2000:2014'!V649)","v":0},{"$f":"SUM('2000:2014'!W649)","v":0},{"$f":"SUM('2000:2014'!X649)","v":0},{"$f":"SUM('2000:2014'!Y649)","v":0},{"$f":"SUM('2000:2014'!Z649)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E650)","v":0},{"$f":"SUM('2000:2014'!F650)","v":0},{"$f":"SUM('2000:2014'!G650)","v":0},{"$f":"SUM('2000:2014'!H650)","v":0},{"$f":"SUM('2000:2014'!I650)","v":0},{"$f":"SUM('2000:2014'!J650)","v":0},{"$f":"SUM('2000:2014'!K650)","v":0},{"$f":"SUM('2000:2014'!L650)","v":0},{"$f":"SUM('2000:2014'!M650)","v":0},{"$f":"SUM('2000:2014'!N650)","v":0},{"$f":"SUM('2000:2014'!O650)","v":0},{"$f":"SUM('2000:2014'!P650)","v":0},{"$f":"SUM('2000:2014'!Q650)","v":0},{"$f":"SUM('2000:2014'!R650)","v":0},{"$f":"SUM('2000:2014'!S650)","v":0},{"$f":"SUM('2000:2014'!T650)","v":0},{"$f":"SUM('2000:2014'!U650)","v":0},{"$f":"SUM('2000:2014'!V650)","v":0},{"$f":"SUM('2000:2014'!W650)","v":0},{"$f":"SUM('2000:2014'!X650)","v":0},{"$f":"SUM('2000:2014'!Y650)","v":0},{"$f":"SUM('2000:2014'!Z650)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E655)","v":0},{"$f":"SUM('2000:2014'!F655)","v":0},{"$f":"SUM('2000:2014'!G655)","v":0},{"$f":"SUM('2000:2014'!H655)","v":0},{"$f":"SUM('2000:2014'!I655)","v":0},{"$f":"SUM('2000:2014'!J655)","v":0},{"$f":"SUM('2000:2014'!K655)","v":0},{"$f":"SUM('2000:2014'!L655)","v":0},{"$f":"SUM('2000:2014'!M655)","v":0},{"$f":"SUM('2000:2014'!N655)","v":0},{"$f":"SUM('2000:2014'!O655)","v":0},{"$f":"SUM('2000:2014'!P655)","v":0},{"$f":"SUM('2000:2014'!Q655)","v":0},{"$f":"SUM('2000:2014'!R655)","v":0},{"$f":"SUM('2000:2014'!S655)","v":0},{"$f":"SUM('2000:2014'!T655)","v":0},{"$f":"SUM('2000:2014'!U655)","v":0},{"$f":"SUM('2000:2014'!V655)","v":0},{"$f":"SUM('2000:2014'!W655)","v":0},{"$f":"SUM('2000:2014'!X655)","v":0},{"$f":"SUM('2000:2014'!Y655)","v":0},{"$f":"SUM('2000:2014'!Z655)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E656)","v":0},{"$f":"SUM('2000:2014'!F656)","v":0},{"$f":"SUM('2000:2014'!G656)","v":0},{"$f":"SUM('2000:2014'!H656)","v":0},{"$f":"SUM('2000:2014'!I656)","v":0},{"$f":"SUM('2000:2014'!J656)","v":0},{"$f":"SUM('2000:2014'!K656)","v":0},{"$f":"SUM('2000:2014'!L656)","v":0},{"$f":"SUM('2000:2014'!M656)","v":0},{"$f":"SUM('2000:2014'!N656)","v":0},{"$f":"SUM('2000:2014'!O656)","v":0},{"$f":"SUM('2000:2014'!P656)","v":0},{"$f":"SUM('2000:2014'!Q656)","v":0},{"$f":"SUM('2000:2014'!R656)","v":0},{"$f":"SUM('2000:2014'!S656)","v":0},{"$f":"SUM('2000:2014'!T656)","v":0},{"$f":"SUM('2000:2014'!U656)","v":0},{"$f":"SUM('2000:2014'!V656)","v":0},{"$f":"SUM('2000:2014'!W656)","v":0},{"$f":"SUM('2000:2014'!X656)","v":0},{"$f":"SUM('2000:2014'!Y656)","v":0},{"$f":"SUM('2000:2014'!Z656)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E657)","v":0},{"$f":"SUM('2000:2014'!F657)","v":0},{"$f":"SUM('2000:2014'!G657)","v":0},{"$f":"SUM('2000:2014'!H657)","v":0},{"$f":"SUM('2000:2014'!I657)","v":0},{"$f":"SUM('2000:2014'!J657)","v":0},{"$f":"SUM('2000:2014'!K657)","v":0},{"$f":"SUM('2000:2014'!L657)","v":0},{"$f":"SUM('2000:2014'!M657)","v":0},{"$f":"SUM('2000:2014'!N657)","v":0},{"$f":"SUM('2000:2014'!O657)","v":0},{"$f":"SUM('2000:2014'!P657)","v":0},{"$f":"SUM('2000:2014'!Q657)","v":0},{"$f":"SUM('2000:2014'!R657)","v":0},{"$f":"SUM('2000:2014'!S657)","v":0},{"$f":"SUM('2000:2014'!T657)","v":0},{"$f":"SUM('2000:2014'!U657)","v":0},{"$f":"SUM('2000:2014'!V657)","v":0},{"$f":"SUM('2000:2014'!W657)","v":0},{"$f":"SUM('2000:2014'!X657)","v":0},{"$f":"SUM('2000:2014'!Y657)","v":0},{"$f":"SUM('2000:2014'!Z657)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E658)","v":0},{"$f":"SUM('2000:2014'!F658)","v":0},{"$f":"SUM('2000:2014'!G658)","v":0},{"$f":"SUM('2000:2014'!H658)","v":0},{"$f":"SUM('2000:2014'!I658)","v":0},{"$f":"SUM('2000:2014'!J658)","v":0},{"$f":"SUM('2000:2014'!K658)","v":0},{"$f":"SUM('2000:2014'!L658)","v":0},{"$f":"SUM('2000:2014'!M658)","v":0},{"$f":"SUM('2000:2014'!N658)","v":0},{"$f":"SUM('2000:2014'!O658)","v":0},{"$f":"SUM('2000:2014'!P658)","v":0},{"$f":"SUM('2000:2014'!Q658)","v":0},{"$f":"SUM('2000:2014'!R658)","v":0},{"$f":"SUM('2000:2014'!S658)","v":0},{"$f":"SUM('2000:2014'!T658)","v":0},{"$f":"SUM('2000:2014'!U658)","v":0},{"$f":"SUM('2000:2014'!V658)","v":0},{"$f":"SUM('2000:2014'!W658)","v":0},{"$f":"SUM('2000:2014'!X658)","v":0},{"$f":"SUM('2000:2014'!Y658)","v":0},{"$f":"SUM('2000:2014'!Z658)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E659)","v":0},{"$f":"SUM('2000:2014'!F659)","v":0},{"$f":"SUM('2000:2014'!G659)","v":0},{"$f":"SUM('2000:2014'!H659)","v":0},{"$f":"SUM('2000:2014'!I659)","v":0},{"$f":"SUM('2000:2014'!J659)","v":0},{"$f":"SUM('2000:2014'!K659)","v":0},{"$f":"SUM('2000:2014'!L659)","v":0},{"$f":"SUM('2000:2014'!M659)","v":0},{"$f":"SUM('2000:2014'!N659)","v":0},{"$f":"SUM('2000:2014'!O659)","v":0},{"$f":"SUM('2000:2014'!P659)","v":0},{"$f":"SUM('2000:2014'!Q659)","v":0},{"$f":"SUM('2000:2014'!R659)","v":0},{"$f":"SUM('2000:2014'!S659)","v":0},{"$f":"SUM('2000:2014'!T659)","v":0},{"$f":"SUM('2000:2014'!U659)","v":0},{"$f":"SUM('2000:2014'!V659)","v":0},{"$f":"SUM('2000:2014'!W659)","v":0},{"$f":"SUM('2000:2014'!X659)","v":0},{"$f":"SUM('2000:2014'!Y659)","v":0},{"$f":"SUM('2000:2014'!Z659)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E660)","v":0},{"$f":"SUM('2000:2014'!F660)","v":0},{"$f":"SUM('2000:2014'!G660)","v":0},{"$f":"SUM('2000:2014'!H660)","v":0},{"$f":"SUM('2000:2014'!I660)","v":0},{"$f":"SUM('2000:2014'!J660)","v":0},{"$f":"SUM('2000:2014'!K660)","v":0},{"$f":"SUM('2000:2014'!L660)","v":0},{"$f":"SUM('2000:2014'!M660)","v":0},{"$f":"SUM('2000:2014'!N660)","v":0},{"$f":"SUM('2000:2014'!O660)","v":0},{"$f":"SUM('2000:2014'!P660)","v":0},{"$f":"SUM('2000:2014'!Q660)","v":0},{"$f":"SUM('2000:2014'!R660)","v":0},{"$f":"SUM('2000:2014'!S660)","v":0},{"$f":"SUM('2000:2014'!T660)","v":0},{"$f":"SUM('2000:2014'!U660)","v":0},{"$f":"SUM('2000:2014'!V660)","v":0},{"$f":"SUM('2000:2014'!W660)","v":0},{"$f":"SUM('2000:2014'!X660)","v":0},{"$f":"SUM('2000:2014'!Y660)","v":0},{"$f":"SUM('2000:2014'!Z660)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E661)","v":0},{"$f":"SUM('2000:2014'!F661)","v":0},{"$f":"SUM('2000:2014'!G661)","v":0},{"$f":"SUM('2000:2014'!H661)","v":0},{"$f":"SUM('2000:2014'!I661)","v":0},{"$f":"SUM('2000:2014'!J661)","v":0},{"$f":"SUM('2000:2014'!K661)","v":0},{"$f":"SUM('2000:2014'!L661)","v":0},{"$f":"SUM('2000:2014'!M661)","v":0},{"$f":"SUM('2000:2014'!N661)","v":0},{"$f":"SUM('2000:2014'!O661)","v":0},{"$f":"SUM('2000:2014'!P661)","v":0},{"$f":"SUM('2000:2014'!Q661)","v":0},{"$f":"SUM('2000:2014'!R661)","v":0},{"$f":"SUM('2000:2014'!S661)","v":0},{"$f":"SUM('2000:2014'!T661)","v":0},{"$f":"SUM('2000:2014'!U661)","v":0},{"$f":"SUM('2000:2014'!V661)","v":0},{"$f":"SUM('2000:2014'!W661)","v":0},{"$f":"SUM('2000:2014'!X661)","v":0},{"$f":"SUM('2000:2014'!Y661)","v":0},{"$f":"SUM('2000:2014'!Z661)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E662)","v":0},{"$f":"SUM('2000:2014'!F662)","v":0},{"$f":"SUM('2000:2014'!G662)","v":0},{"$f":"SUM('2000:2014'!H662)","v":0},{"$f":"SUM('2000:2014'!I662)","v":0},{"$f":"SUM('2000:2014'!J662)","v":0},{"$f":"SUM('2000:2014'!K662)","v":0},{"$f":"SUM('2000:2014'!L662)","v":0},{"$f":"SUM('2000:2014'!M662)","v":0},{"$f":"SUM('2000:2014'!N662)","v":0},{"$f":"SUM('2000:2014'!O662)","v":0},{"$f":"SUM('2000:2014'!P662)","v":0},{"$f":"SUM('2000:2014'!Q662)","v":0},{"$f":"SUM('2000:2014'!R662)","v":0},{"$f":"SUM('2000:2014'!S662)","v":0},{"$f":"SUM('2000:2014'!T662)","v":0},{"$f":"SUM('2000:2014'!U662)","v":0},{"$f":"SUM('2000:2014'!V662)","v":0},{"$f":"SUM('2000:2014'!W662)","v":0},{"$f":"SUM('2000:2014'!X662)","v":0},{"$f":"SUM('2000:2014'!Y662)","v":0},{"$f":"SUM('2000:2014'!Z662)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E663)","v":0},{"$f":"SUM('2000:2014'!F663)","v":0},{"$f":"SUM('2000:2014'!G663)","v":0},{"$f":"SUM('2000:2014'!H663)","v":0},{"$f":"SUM('2000:2014'!I663)","v":0},{"$f":"SUM('2000:2014'!J663)","v":0},{"$f":"SUM('2000:2014'!K663)","v":0},{"$f":"SUM('2000:2014'!L663)","v":0},{"$f":"SUM('2000:2014'!M663)","v":0},{"$f":"SUM('2000:2014'!N663)","v":0},{"$f":"SUM('2000:2014'!O663)","v":0},{"$f":"SUM('2000:2014'!P663)","v":0},{"$f":"SUM('2000:2014'!Q663)","v":0},{"$f":"SUM('2000:2014'!R663)","v":0},{"$f":"SUM('2000:2014'!S663)","v":0},{"$f":"SUM('2000:2014'!T663)","v":0},{"$f":"SUM('2000:2014'!U663)","v":0},{"$f":"SUM('2000:2014'!V663)","v":0},{"$f":"SUM('2000:2014'!W663)","v":0},{"$f":"SUM('2000:2014'!X663)","v":0},{"$f":"SUM('2000:2014'!Y663)","v":0},{"$f":"SUM('2000:2014'!Z663)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E664)","v":0},{"$f":"SUM('2000:2014'!F664)","v":0},{"$f":"SUM('2000:2014'!G664)","v":0},{"$f":"SUM('2000:2014'!H664)","v":0},{"$f":"SUM('2000:2014'!I664)","v":0},{"$f":"SUM('2000:2014'!J664)","v":0},{"$f":"SUM('2000:2014'!K664)","v":0},{"$f":"SUM('2000:2014'!L664)","v":0},{"$f":"SUM('2000:2014'!M664)","v":0},{"$f":"SUM('2000:2014'!N664)","v":0},{"$f":"SUM('2000:2014'!O664)","v":0},{"$f":"SUM('2000:2014'!P664)","v":0},{"$f":"SUM('2000:2014'!Q664)","v":0},{"$f":"SUM('2000:2014'!R664)","v":0},{"$f":"SUM('2000:2014'!S664)","v":0},{"$f":"SUM('2000:2014'!T664)","v":0},{"$f":"SUM('2000:2014'!U664)","v":0},{"$f":"SUM('2000:2014'!V664)","v":0},{"$f":"SUM('2000:2014'!W664)","v":0},{"$f":"SUM('2000:2014'!X664)","v":0},{"$f":"SUM('2000:2014'!Y664)","v":0},{"$f":"SUM('2000:2014'!Z664)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E665)","v":0},{"$f":"SUM('2000:2014'!F665)","v":0},{"$f":"SUM('2000:2014'!G665)","v":0},{"$f":"SUM('2000:2014'!H665)","v":0},{"$f":"SUM('2000:2014'!I665)","v":0},{"$f":"SUM('2000:2014'!J665)","v":0},{"$f":"SUM('2000:2014'!K665)","v":0},{"$f":"SUM('2000:2014'!L665)","v":0},{"$f":"SUM('2000:2014'!M665)","v":0},{"$f":"SUM('2000:2014'!N665)","v":0},{"$f":"SUM('2000:2014'!O665)","v":0},{"$f":"SUM('2000:2014'!P665)","v":0},{"$f":"SUM('2000:2014'!Q665)","v":0},{"$f":"SUM('2000:2014'!R665)","v":0},{"$f":"SUM('2000:2014'!S665)","v":0},{"$f":"SUM('2000:2014'!T665)","v":0},{"$f":"SUM('2000:2014'!U665)","v":0},{"$f":"SUM('2000:2014'!V665)","v":0},{"$f":"SUM('2000:2014'!W665)","v":0},{"$f":"SUM('2000:2014'!X665)","v":0},{"$f":"SUM('2000:2014'!Y665)","v":0},{"$f":"SUM('2000:2014'!Z665)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E666)","v":0},{"$f":"SUM('2000:2014'!F666)","v":0},{"$f":"SUM('2000:2014'!G666)","v":0},{"$f":"SUM('2000:2014'!H666)","v":0},{"$f":"SUM('2000:2014'!I666)","v":0},{"$f":"SUM('2000:2014'!J666)","v":0},{"$f":"SUM('2000:2014'!K666)","v":0},{"$f":"SUM('2000:2014'!L666)","v":0},{"$f":"SUM('2000:2014'!M666)","v":0},{"$f":"SUM('2000:2014'!N666)","v":0},{"$f":"SUM('2000:2014'!O666)","v":0},{"$f":"SUM('2000:2014'!P666)","v":0},{"$f":"SUM('2000:2014'!Q666)","v":0},{"$f":"SUM('2000:2014'!R666)","v":0},{"$f":"SUM('2000:2014'!S666)","v":0},{"$f":"SUM('2000:2014'!T666)","v":0},{"$f":"SUM('2000:2014'!U666)","v":0},{"$f":"SUM('2000:2014'!V666)","v":0},{"$f":"SUM('2000:2014'!W666)","v":0},{"$f":"SUM('2000:2014'!X666)","v":0},{"$f":"SUM('2000:2014'!Y666)","v":0},{"$f":"SUM('2000:2014'!Z666)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E667)","v":0},{"$f":"SUM('2000:2014'!F667)","v":0},{"$f":"SUM('2000:2014'!G667)","v":0},{"$f":"SUM('2000:2014'!H667)","v":0},{"$f":"SUM('2000:2014'!I667)","v":0},{"$f":"SUM('2000:2014'!J667)","v":0},{"$f":"SUM('2000:2014'!K667)","v":0},{"$f":"SUM('2000:2014'!L667)","v":0},{"$f":"SUM('2000:2014'!M667)","v":0},{"$f":"SUM('2000:2014'!N667)","v":0},{"$f":"SUM('2000:2014'!O667)","v":0},{"$f":"SUM('2000:2014'!P667)","v":0},{"$f":"SUM('2000:2014'!Q667)","v":0},{"$f":"SUM('2000:2014'!R667)","v":0},{"$f":"SUM('2000:2014'!S667)","v":0},{"$f":"SUM('2000:2014'!T667)","v":0},{"$f":"SUM('2000:2014'!U667)","v":0},{"$f":"SUM('2000:2014'!V667)","v":0},{"$f":"SUM('2000:2014'!W667)","v":0},{"$f":"SUM('2000:2014'!X667)","v":0},{"$f":"SUM('2000:2014'!Y667)","v":0},{"$f":"SUM('2000:2014'!Z667)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E668)","v":0},{"$f":"SUM('2000:2014'!F668)","v":0},{"$f":"SUM('2000:2014'!G668)","v":0},{"$f":"SUM('2000:2014'!H668)","v":0},{"$f":"SUM('2000:2014'!I668)","v":0},{"$f":"SUM('2000:2014'!J668)","v":0},{"$f":"SUM('2000:2014'!K668)","v":0},{"$f":"SUM('2000:2014'!L668)","v":0},{"$f":"SUM('2000:2014'!M668)","v":0},{"$f":"SUM('2000:2014'!N668)","v":0},{"$f":"SUM('2000:2014'!O668)","v":0},{"$f":"SUM('2000:2014'!P668)","v":0},{"$f":"SUM('2000:2014'!Q668)","v":0},{"$f":"SUM('2000:2014'!R668)","v":0},{"$f":"SUM('2000:2014'!S668)","v":0},{"$f":"SUM('2000:2014'!T668)","v":0},{"$f":"SUM('2000:2014'!U668)","v":0},{"$f":"SUM('2000:2014'!V668)","v":0},{"$f":"SUM('2000:2014'!W668)","v":0},{"$f":"SUM('2000:2014'!X668)","v":0},{"$f":"SUM('2000:2014'!Y668)","v":0},{"$f":"SUM('2000:2014'!Z668)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E673)","v":0},{"$f":"SUM('2000:2014'!F673)","v":0},{"$f":"SUM('2000:2014'!G673)","v":0},{"$f":"SUM('2000:2014'!H673)","v":0},{"$f":"SUM('2000:2014'!I673)","v":0},{"$f":"SUM('2000:2014'!J673)","v":0},{"$f":"SUM('2000:2014'!K673)","v":0},{"$f":"SUM('2000:2014'!L673)","v":0},{"$f":"SUM('2000:2014'!M673)","v":0},{"$f":"SUM('2000:2014'!N673)","v":-0.20849926798754007},{"$f":"SUM('2000:2014'!O673)","v":0},{"$f":"SUM('2000:2014'!P673)","v":0},{"$f":"SUM('2000:2014'!Q673)","v":0},{"$f":"SUM('2000:2014'!R673)","v":0},{"$f":"SUM('2000:2014'!S673)","v":9.8398193206161721E-3},{"$f":"SUM('2000:2014'!T673)","v":0},{"$f":"SUM('2000:2014'!U673)","v":0},{"$f":"SUM('2000:2014'!V673)","v":0},{"$f":"SUM('2000:2014'!W673)","v":0},{"$f":"SUM('2000:2014'!X673)","v":0},{"$f":"SUM('2000:2014'!Y673)","v":0},{"$f":"SUM('2000:2014'!Z673)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E674)","v":0},{"$f":"SUM('2000:2014'!F674)","v":0},{"$f":"SUM('2000:2014'!G674)","v":0},{"$f":"SUM('2000:2014'!H674)","v":0},{"$f":"SUM('2000:2014'!I674)","v":0},{"$f":"SUM('2000:2014'!J674)","v":0},{"$f":"SUM('2000:2014'!K674)","v":0},{"$f":"SUM('2000:2014'!L674)","v":0},{"$f":"SUM('2000:2014'!M674)","v":0},{"$f":"SUM('2000:2014'!N674)","v":0},{"$f":"SUM('2000:2014'!O674)","v":0},{"$f":"SUM('2000:2014'!P674)","v":0},{"$f":"SUM('2000:2014'!Q674)","v":0},{"$f":"SUM('2000:2014'!R674)","v":0},{"$f":"SUM('2000:2014'!S674)","v":2.4599548301540361E-3},{"$f":"SUM('2000:2014'!T674)","v":0},{"$f":"SUM('2000:2014'!U674)","v":0},{"$f":"SUM('2000:2014'!V674)","v":0},{"$f":"SUM('2000:2014'!W674)","v":0},{"$f":"SUM('2000:2014'!X674)","v":0},{"$f":"SUM('2000:2014'!Y674)","v":0},{"$f":"SUM('2000:2014'!Z674)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E675)","v":0},{"$f":"SUM('2000:2014'!F675)","v":0},{"$f":"SUM('2000:2014'!G675)","v":0},{"$f":"SUM('2000:2014'!H675)","v":0},{"$f":"SUM('2000:2014'!I675)","v":0},{"$f":"SUM('2000:2014'!J675)","v":0},{"$f":"SUM('2000:2014'!K675)","v":0},{"$f":"SUM('2000:2014'!L675)","v":0},{"$f":"SUM('2000:2014'!M675)","v":0},{"$f":"SUM('2000:2014'!N675)","v":-1.1191209831036701},{"$f":"SUM('2000:2014'!O675)","v":0},{"$f":"SUM('2000:2014'!P675)","v":0},{"$f":"SUM('2000:2014'!Q675)","v":0},{"$f":"SUM('2000:2014'!R675)","v":0},{"$f":"SUM('2000:2014'!S675)","v":0},{"$f":"SUM('2000:2014'!T675)","v":0},{"$f":"SUM('2000:2014'!U675)","v":0},{"$f":"SUM('2000:2014'!V675)","v":0},{"$f":"SUM('2000:2014'!W675)","v":0},{"$f":"SUM('2000:2014'!X675)","v":0},{"$f":"SUM('2000:2014'!Y675)","v":0},{"$f":"SUM('2000:2014'!Z675)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E676)","v":0},{"$f":"SUM('2000:2014'!F676)","v":0},{"$f":"SUM('2000:2014'!G676)","v":0},{"$f":"SUM('2000:2014'!H676)","v":0},{"$f":"SUM('2000:2014'!I676)","v":0},{"$f":"SUM('2000:2014'!J676)","v":0},{"$f":"SUM('2000:2014'!K676)","v":0},{"$f":"SUM('2000:2014'!L676)","v":0},{"$f":"SUM('2000:2014'!M676)","v":0},{"$f":"SUM('2000:2014'!N676)","v":-3.0921197184075071E-4},{"$f":"SUM('2000:2014'!O676)","v":0},{"$f":"SUM('2000:2014'!P676)","v":0},{"$f":"SUM('2000:2014'!Q676)","v":0},{"$f":"SUM('2000:2014'!R676)","v":0},{"$f":"SUM('2000:2014'!S676)","v":0},{"$f":"SUM('2000:2014'!T676)","v":0},{"$f":"SUM('2000:2014'!U676)","v":0},{"$f":"SUM('2000:2014'!V676)","v":0},{"$f":"SUM('2000:2014'!W676)","v":0},{"$f":"SUM('2000:2014'!X676)","v":0},{"$f":"SUM('2000:2014'!Y676)","v":0},{"$f":"SUM('2000:2014'!Z676)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E677)","v":0},{"$f":"SUM('2000:2014'!F677)","v":0},{"$f":"SUM('2000:2014'!G677)","v":0},{"$f":"SUM('2000:2014'!H677)","v":0},{"$f":"SUM('2000:2014'!I677)","v":-0.76952419419852958},{"$f":"SUM('2000:2014'!J677)","v":0},{"$f":"SUM('2000:2014'!K677)","v":0},{"$f":"SUM('2000:2014'!L677)","v":0},{"$f":"SUM('2000:2014'!M677)","v":0},{"$f":"SUM('2000:2014'!N677)","v":0},{"$f":"SUM('2000:2014'!O677)","v":0},{"$f":"SUM('2000:2014'!P677)","v":0},{"$f":"SUM('2000:2014'!Q677)","v":0},{"$f":"SUM('2000:2014'!R677)","v":0},{"$f":"SUM('2000:2014'!S677)","v":0},{"$f":"SUM('2000:2014'!T677)","v":0},{"$f":"SUM('2000:2014'!U677)","v":0},{"$f":"SUM('2000:2014'!V677)","v":0},{"$f":"SUM('2000:2014'!W677)","v":0},{"$f":"SUM('2000:2014'!X677)","v":0},{"$f":"SUM('2000:2014'!Y677)","v":0},{"$f":"SUM('2000:2014'!Z677)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E678)","v":0},{"$f":"SUM('2000:2014'!F678)","v":0},{"$f":"SUM('2000:2014'!G678)","v":0},{"$f":"SUM('2000:2014'!H678)","v":0},{"$f":"SUM('2000:2014'!I678)","v":0},{"$f":"SUM('2000:2014'!J678)","v":0},{"$f":"SUM('2000:2014'!K678)","v":0},{"$f":"SUM('2000:2014'!L678)","v":0},{"$f":"SUM('2000:2014'!M678)","v":0},{"$f":"SUM('2000:2014'!N678)","v":-4.0857581269706178E-2},{"$f":"SUM('2000:2014'!O678)","v":0},{"$f":"SUM('2000:2014'!P678)","v":0},{"$f":"SUM('2000:2014'!Q678)","v":0},{"$f":"SUM('2000:2014'!R678)","v":0},{"$f":"SUM('2000:2014'!S678)","v":0},{"$f":"SUM('2000:2014'!T678)","v":0},{"$f":"SUM('2000:2014'!U678)","v":0},{"$f":"SUM('2000:2014'!V678)","v":0},{"$f":"SUM('2000:2014'!W678)","v":0},{"$f":"SUM('2000:2014'!X678)","v":0},{"$f":"SUM('2000:2014'!Y678)","v":0},{"$f":"SUM('2000:2014'!Z678)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E679)","v":0},{"$f":"SUM('2000:2014'!F679)","v":0},{"$f":"SUM('2000:2014'!G679)","v":0},{"$f":"SUM('2000:2014'!H679)","v":0},{"$f":"SUM('2000:2014'!I679)","v":-5.4791111340835377E-2},{"$f":"SUM('2000:2014'!J679)","v":0},{"$f":"SUM('2000:2014'!K679)","v":0},{"$f":"SUM('2000:2014'!L679)","v":0},{"$f":"SUM('2000:2014'!M679)","v":0},{"$f":"SUM('2000:2014'!N679)","v":-2.1793047962739547E-3},{"$f":"SUM('2000:2014'!O679)","v":0},{"$f":"SUM('2000:2014'!P679)","v":0},{"$f":"SUM('2000:2014'!Q679)","v":0},{"$f":"SUM('2000:2014'!R679)","v":0},{"$f":"SUM('2000:2014'!S679)","v":0},{"$f":"SUM('2000:2014'!T679)","v":0},{"$f":"SUM('2000:2014'!U679)","v":0},{"$f":"SUM('2000:2014'!V679)","v":0},{"$f":"SUM('2000:2014'!W679)","v":0},{"$f":"SUM('2000:2014'!X679)","v":0},{"$f":"SUM('2000:2014'!Y679)","v":0},{"$f":"SUM('2000:2014'!Z679)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E680)","v":0},{"$f":"SUM('2000:2014'!F680)","v":0},{"$f":"SUM('2000:2014'!G680)","v":0},{"$f":"SUM('2000:2014'!H680)","v":0},{"$f":"SUM('2000:2014'!I680)","v":0},{"$f":"SUM('2000:2014'!J680)","v":0},{"$f":"SUM('2000:2014'!K680)","v":0},{"$f":"SUM('2000:2014'!L680)","v":0},{"$f":"SUM('2000:2014'!M680)","v":0},{"$f":"SUM('2000:2014'!N680)","v":-3.5979610995424426E-2},{"$f":"SUM('2000:2014'!O680)","v":0},{"$f":"SUM('2000:2014'!P680)","v":0},{"$f":"SUM('2000:2014'!Q680)","v":0},{"$f":"SUM('2000:2014'!R680)","v":0},{"$f":"SUM('2000:2014'!S680)","v":0},{"$f":"SUM('2000:2014'!T680)","v":0},{"$f":"SUM('2000:2014'!U680)","v":0},{"$f":"SUM('2000:2014'!V680)","v":0},{"$f":"SUM('2000:2014'!W680)","v":0},{"$f":"SUM('2000:2014'!X680)","v":0},{"$f":"SUM('2000:2014'!Y680)","v":0},{"$f":"SUM('2000:2014'!Z680)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E681)","v":0},{"$f":"SUM('2000:2014'!F681)","v":0},{"$f":"SUM('2000:2014'!G681)","v":0},{"$f":"SUM('2000:2014'!H681)","v":0},{"$f":"SUM('2000:2014'!I681)","v":0},{"$f":"SUM('2000:2014'!J681)","v":0},{"$f":"SUM('2000:2014'!K681)","v":0},{"$f":"SUM('2000:2014'!L681)","v":0},{"$f":"SUM('2000:2014'!M681)","v":0},{"$f":"SUM('2000:2014'!N681)","v":0},{"$f":"SUM('2000:2014'!O681)","v":0},{"$f":"SUM('2000:2014'!P681)","v":0},{"$f":"SUM('2000:2014'!Q681)","v":0},{"$f":"SUM('2000:2014'!R681)","v":0},{"$f":"SUM('2000:2014'!S681)","v":0},{"$f":"SUM('2000:2014'!T681)","v":0},{"$f":"SUM('2000:2014'!U681)","v":0},{"$f":"SUM('2000:2014'!V681)","v":0},{"$f":"SUM('2000:2014'!W681)","v":0},{"$f":"SUM('2000:2014'!X681)","v":0},{"$f":"SUM('2000:2014'!Y681)","v":0},{"$f":"SUM('2000:2014'!Z681)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E682)","v":0},{"$f":"SUM('2000:2014'!F682)","v":0},{"$f":"SUM('2000:2014'!G682)","v":0},{"$f":"SUM('2000:2014'!H682)","v":0},{"$f":"SUM('2000:2014'!I682)","v":-7.0094048524125272},{"$f":"SUM('2000:2014'!J682)","v":0},{"$f":"SUM('2000:2014'!K682)","v":0},{"$f":"SUM('2000:2014'!L682)","v":0},{"$f":"SUM('2000:2014'!M682)","v":0},{"$f":"SUM('2000:2014'!N682)","v":-1.2646253502572791E-16},{"$f":"SUM('2000:2014'!O682)","v":0},{"$f":"SUM('2000:2014'!P682)","v":0},{"$f":"SUM('2000:2014'!Q682)","v":0},{"$f":"SUM('2000:2014'!R682)","v":0},{"$f":"SUM('2000:2014'!S682)","v":0},{"$f":"SUM('2000:2014'!T682)","v":0},{"$f":"SUM('2000:2014'!U682)","v":0},{"$f":"SUM('2000:2014'!V682)","v":0},{"$f":"SUM('2000:2014'!W682)","v":0},{"$f":"SUM('2000:2014'!X682)","v":0},{"$f":"SUM('2000:2014'!Y682)","v":0},{"$f":"SUM('2000:2014'!Z682)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E683)","v":0},{"$f":"SUM('2000:2014'!F683)","v":0},{"$f":"SUM('2000:2014'!G683)","v":0},{"$f":"SUM('2000:2014'!H683)","v":0},{"$f":"SUM('2000:2014'!I683)","v":0},{"$f":"SUM('2000:2014'!J683)","v":0},{"$f":"SUM('2000:2014'!K683)","v":0},{"$f":"SUM('2000:2014'!L683)","v":0},{"$f":"SUM('2000:2014'!M683)","v":0},{"$f":"SUM('2000:2014'!N683)","v":0},{"$f":"SUM('2000:2014'!O683)","v":0},{"$f":"SUM('2000:2014'!P683)","v":0},{"$f":"SUM('2000:2014'!Q683)","v":0},{"$f":"SUM('2000:2014'!R683)","v":0},{"$f":"SUM('2000:2014'!S683)","v":0},{"$f":"SUM('2000:2014'!T683)","v":0},{"$f":"SUM('2000:2014'!U683)","v":0},{"$f":"SUM('2000:2014'!V683)","v":0},{"$f":"SUM('2000:2014'!W683)","v":0},{"$f":"SUM('2000:2014'!X683)","v":0},{"$f":"SUM('2000:2014'!Y683)","v":0},{"$f":"SUM('2000:2014'!Z683)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E684)","v":0},{"$f":"SUM('2000:2014'!F684)","v":0},{"$f":"SUM('2000:2014'!G684)","v":0},{"$f":"SUM('2000:2014'!H684)","v":0},{"$f":"SUM('2000:2014'!I684)","v":0},{"$f":"SUM('2000:2014'!J684)","v":0},{"$f":"SUM('2000:2014'!K684)","v":0},{"$f":"SUM('2000:2014'!L684)","v":0},{"$f":"SUM('2000:2014'!M684)","v":0},{"$f":"SUM('2000:2014'!N684)","v":-6.4371074238770714},{"$f":"SUM('2000:2014'!O684)","v":0},{"$f":"SUM('2000:2014'!P684)","v":0},{"$f":"SUM('2000:2014'!Q684)","v":0},{"$f":"SUM('2000:2014'!R684)","v":0},{"$f":"SUM('2000:2014'!S684)","v":0},{"$f":"SUM('2000:2014'!T684)","v":0},{"$f":"SUM('2000:2014'!U684)","v":0},{"$f":"SUM('2000:2014'!V684)","v":0},{"$f":"SUM('2000:2014'!W684)","v":0},{"$f":"SUM('2000:2014'!X684)","v":0},{"$f":"SUM('2000:2014'!Y684)","v":0},{"$f":"SUM('2000:2014'!Z684)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E685)","v":0},{"$f":"SUM('2000:2014'!F685)","v":0},{"$f":"SUM('2000:2014'!G685)","v":0},{"$f":"SUM('2000:2014'!H685)","v":0},{"$f":"SUM('2000:2014'!I685)","v":0},{"$f":"SUM('2000:2014'!J685)","v":0},{"$f":"SUM('2000:2014'!K685)","v":0},{"$f":"SUM('2000:2014'!L685)","v":0},{"$f":"SUM('2000:2014'!M685)","v":0},{"$f":"SUM('2000:2014'!N685)","v":-6.2458529730363538E-16},{"$f":"SUM('2000:2014'!O685)","v":0},{"$f":"SUM('2000:2014'!P685)","v":0},{"$f":"SUM('2000:2014'!Q685)","v":0},{"$f":"SUM('2000:2014'!R685)","v":0},{"$f":"SUM('2000:2014'!S685)","v":0},{"$f":"SUM('2000:2014'!T685)","v":0},{"$f":"SUM('2000:2014'!U685)","v":0},{"$f":"SUM('2000:2014'!V685)","v":0},{"$f":"SUM('2000:2014'!W685)","v":0},{"$f":"SUM('2000:2014'!X685)","v":0},{"$f":"SUM('2000:2014'!Y685)","v":0},{"$f":"SUM('2000:2014'!Z685)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E686)","v":0},{"$f":"SUM('2000:2014'!F686)","v":0},{"$f":"SUM('2000:2014'!G686)","v":0},{"$f":"SUM('2000:2014'!H686)","v":0},{"$f":"SUM('2000:2014'!I686)","v":0},{"$f":"SUM('2000:2014'!J686)","v":0},{"$f":"SUM('2000:2014'!K686)","v":0},{"$f":"SUM('2000:2014'!L686)","v":0},{"$f":"SUM('2000:2014'!M686)","v":0},{"$f":"SUM('2000:2014'!N686)","v":0},{"$f":"SUM('2000:2014'!O686)","v":0},{"$f":"SUM('2000:2014'!P686)","v":0},{"$f":"SUM('2000:2014'!Q686)","v":0},{"$f":"SUM('2000:2014'!R686)","v":0},{"$f":"SUM('2000:2014'!S686)","v":0},{"$f":"SUM('2000:2014'!T686)","v":0},{"$f":"SUM('2000:2014'!U686)","v":0},{"$f":"SUM('2000:2014'!V686)","v":0},{"$f":"SUM('2000:2014'!W686)","v":0},{"$f":"SUM('2000:2014'!X686)","v":0},{"$f":"SUM('2000:2014'!Y686)","v":0},{"$f":"SUM('2000:2014'!Z686)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-7.833720157951892,0,0,0,0,-7.8440533840015281,0,0,0,0,1.2299774150770208E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E691)","v":0},{"$f":"SUM('2000:2014'!F691)","v":0},{"$f":"SUM('2000:2014'!G691)","v":0},{"$f":"SUM('2000:2014'!H691)","v":0},{"$f":"SUM('2000:2014'!I691)","v":0},{"$f":"SUM('2000:2014'!J691)","v":0},{"$f":"SUM('2000:2014'!K691)","v":0},{"$f":"SUM('2000:2014'!L691)","v":0},{"$f":"SUM('2000:2014'!M691)","v":0},{"$f":"SUM('2000:2014'!N691)","v":0},{"$f":"SUM('2000:2014'!O691)","v":0},{"$f":"SUM('2000:2014'!P691)","v":0},{"$f":"SUM('2000:2014'!Q691)","v":0},{"$f":"SUM('2000:2014'!R691)","v":0},{"$f":"SUM('2000:2014'!S691)","v":0},{"$f":"SUM('2000:2014'!T691)","v":0},{"$f":"SUM('2000:2014'!U691)","v":0},{"$f":"SUM('2000:2014'!V691)","v":0},{"$f":"SUM('2000:2014'!W691)","v":0},{"$f":"SUM('2000:2014'!X691)","v":0},{"$f":"SUM('2000:2014'!Y691)","v":0},{"$f":"SUM('2000:2014'!Z691)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E692)","v":0},{"$f":"SUM('2000:2014'!F692)","v":0},{"$f":"SUM('2000:2014'!G692)","v":0},{"$f":"SUM('2000:2014'!H692)","v":0},{"$f":"SUM('2000:2014'!I692)","v":0},{"$f":"SUM('2000:2014'!J692)","v":0},{"$f":"SUM('2000:2014'!K692)","v":0},{"$f":"SUM('2000:2014'!L692)","v":0},{"$f":"SUM('2000:2014'!M692)","v":0},{"$f":"SUM('2000:2014'!N692)","v":0},{"$f":"SUM('2000:2014'!O692)","v":0},{"$f":"SUM('2000:2014'!P692)","v":0},{"$f":"SUM('2000:2014'!Q692)","v":0},{"$f":"SUM('2000:2014'!R692)","v":0},{"$f":"SUM('2000:2014'!S692)","v":0},{"$f":"SUM('2000:2014'!T692)","v":0},{"$f":"SUM('2000:2014'!U692)","v":0},{"$f":"SUM('2000:2014'!V692)","v":0},{"$f":"SUM('2000:2014'!W692)","v":0},{"$f":"SUM('2000:2014'!X692)","v":0},{"$f":"SUM('2000:2014'!Y692)","v":0},{"$f":"SUM('2000:2014'!Z692)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E693)","v":0},{"$f":"SUM('2000:2014'!F693)","v":0},{"$f":"SUM('2000:2014'!G693)","v":0},{"$f":"SUM('2000:2014'!H693)","v":0},{"$f":"SUM('2000:2014'!I693)","v":0},{"$f":"SUM('2000:2014'!J693)","v":0},{"$f":"SUM('2000:2014'!K693)","v":0},{"$f":"SUM('2000:2014'!L693)","v":0},{"$f":"SUM('2000:2014'!M693)","v":0},{"$f":"SUM('2000:2014'!N693)","v":0},{"$f":"SUM('2000:2014'!O693)","v":0},{"$f":"SUM('2000:2014'!P693)","v":0},{"$f":"SUM('2000:2014'!Q693)","v":0},{"$f":"SUM('2000:2014'!R693)","v":0},{"$f":"SUM('2000:2014'!S693)","v":0},{"$f":"SUM('2000:2014'!T693)","v":0},{"$f":"SUM('2000:2014'!U693)","v":0},{"$f":"SUM('2000:2014'!V693)","v":0},{"$f":"SUM('2000:2014'!W693)","v":0},{"$f":"SUM('2000:2014'!X693)","v":0},{"$f":"SUM('2000:2014'!Y693)","v":0},{"$f":"SUM('2000:2014'!Z693)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E694)","v":0},{"$f":"SUM('2000:2014'!F694)","v":0},{"$f":"SUM('2000:2014'!G694)","v":0},{"$f":"SUM('2000:2014'!H694)","v":0},{"$f":"SUM('2000:2014'!I694)","v":0},{"$f":"SUM('2000:2014'!J694)","v":0},{"$f":"SUM('2000:2014'!K694)","v":0},{"$f":"SUM('2000:2014'!L694)","v":0},{"$f":"SUM('2000:2014'!M694)","v":0},{"$f":"SUM('2000:2014'!N694)","v":0},{"$f":"SUM('2000:2014'!O694)","v":0},{"$f":"SUM('2000:2014'!P694)","v":0},{"$f":"SUM('2000:2014'!Q694)","v":0},{"$f":"SUM('2000:2014'!R694)","v":0},{"$f":"SUM('2000:2014'!S694)","v":0},{"$f":"SUM('2000:2014'!T694)","v":0},{"$f":"SUM('2000:2014'!U694)","v":0},{"$f":"SUM('2000:2014'!V694)","v":0},{"$f":"SUM('2000:2014'!W694)","v":0},{"$f":"SUM('2000:2014'!X694)","v":0},{"$f":"SUM('2000:2014'!Y694)","v":0},{"$f":"SUM('2000:2014'!Z694)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E695)","v":0},{"$f":"SUM('2000:2014'!F695)","v":0},{"$f":"SUM('2000:2014'!G695)","v":0},{"$f":"SUM('2000:2014'!H695)","v":0},{"$f":"SUM('2000:2014'!I695)","v":0},{"$f":"SUM('2000:2014'!J695)","v":0},{"$f":"SUM('2000:2014'!K695)","v":0},{"$f":"SUM('2000:2014'!L695)","v":0},{"$f":"SUM('2000:2014'!M695)","v":0},{"$f":"SUM('2000:2014'!N695)","v":0},{"$f":"SUM('2000:2014'!O695)","v":0},{"$f":"SUM('2000:2014'!P695)","v":0},{"$f":"SUM('2000:2014'!Q695)","v":0},{"$f":"SUM('2000:2014'!R695)","v":0},{"$f":"SUM('2000:2014'!S695)","v":0},{"$f":"SUM('2000:2014'!T695)","v":0},{"$f":"SUM('2000:2014'!U695)","v":0},{"$f":"SUM('2000:2014'!V695)","v":0},{"$f":"SUM('2000:2014'!W695)","v":0},{"$f":"SUM('2000:2014'!X695)","v":0},{"$f":"SUM('2000:2014'!Y695)","v":0},{"$f":"SUM('2000:2014'!Z695)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E696)","v":0},{"$f":"SUM('2000:2014'!F696)","v":0},{"$f":"SUM('2000:2014'!G696)","v":0},{"$f":"SUM('2000:2014'!H696)","v":0},{"$f":"SUM('2000:2014'!I696)","v":0},{"$f":"SUM('2000:2014'!J696)","v":0},{"$f":"SUM('2000:2014'!K696)","v":0},{"$f":"SUM('2000:2014'!L696)","v":0},{"$f":"SUM('2000:2014'!M696)","v":0},{"$f":"SUM('2000:2014'!N696)","v":0},{"$f":"SUM('2000:2014'!O696)","v":0},{"$f":"SUM('2000:2014'!P696)","v":0},{"$f":"SUM('2000:2014'!Q696)","v":0},{"$f":"SUM('2000:2014'!R696)","v":0},{"$f":"SUM('2000:2014'!S696)","v":0},{"$f":"SUM('2000:2014'!T696)","v":0},{"$f":"SUM('2000:2014'!U696)","v":0},{"$f":"SUM('2000:2014'!V696)","v":0},{"$f":"SUM('2000:2014'!W696)","v":0},{"$f":"SUM('2000:2014'!X696)","v":0},{"$f":"SUM('2000:2014'!Y696)","v":0},{"$f":"SUM('2000:2014'!Z696)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E697)","v":0},{"$f":"SUM('2000:2014'!F697)","v":0},{"$f":"SUM('2000:2014'!G697)","v":0},{"$f":"SUM('2000:2014'!H697)","v":0},{"$f":"SUM('2000:2014'!I697)","v":0},{"$f":"SUM('2000:2014'!J697)","v":0},{"$f":"SUM('2000:2014'!K697)","v":0},{"$f":"SUM('2000:2014'!L697)","v":0},{"$f":"SUM('2000:2014'!M697)","v":0},{"$f":"SUM('2000:2014'!N697)","v":0},{"$f":"SUM('2000:2014'!O697)","v":0},{"$f":"SUM('2000:2014'!P697)","v":0},{"$f":"SUM('2000:2014'!Q697)","v":0},{"$f":"SUM('2000:2014'!R697)","v":0},{"$f":"SUM('2000:2014'!S697)","v":0},{"$f":"SUM('2000:2014'!T697)","v":0},{"$f":"SUM('2000:2014'!U697)","v":0},{"$f":"SUM('2000:2014'!V697)","v":0},{"$f":"SUM('2000:2014'!W697)","v":0},{"$f":"SUM('2000:2014'!X697)","v":0},{"$f":"SUM('2000:2014'!Y697)","v":0},{"$f":"SUM('2000:2014'!Z697)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E698)","v":0},{"$f":"SUM('2000:2014'!F698)","v":0},{"$f":"SUM('2000:2014'!G698)","v":0},{"$f":"SUM('2000:2014'!H698)","v":0},{"$f":"SUM('2000:2014'!I698)","v":0},{"$f":"SUM('2000:2014'!J698)","v":0},{"$f":"SUM('2000:2014'!K698)","v":0},{"$f":"SUM('2000:2014'!L698)","v":0},{"$f":"SUM('2000:2014'!M698)","v":0},{"$f":"SUM('2000:2014'!N698)","v":0},{"$f":"SUM('2000:2014'!O698)","v":0},{"$f":"SUM('2000:2014'!P698)","v":0},{"$f":"SUM('2000:2014'!Q698)","v":0},{"$f":"SUM('2000:2014'!R698)","v":0},{"$f":"SUM('2000:2014'!S698)","v":0},{"$f":"SUM('2000:2014'!T698)","v":0},{"$f":"SUM('2000:2014'!U698)","v":0},{"$f":"SUM('2000:2014'!V698)","v":0},{"$f":"SUM('2000:2014'!W698)","v":0},{"$f":"SUM('2000:2014'!X698)","v":0},{"$f":"SUM('2000:2014'!Y698)","v":0},{"$f":"SUM('2000:2014'!Z698)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E699)","v":0},{"$f":"SUM('2000:2014'!F699)","v":0},{"$f":"SUM('2000:2014'!G699)","v":0},{"$f":"SUM('2000:2014'!H699)","v":0},{"$f":"SUM('2000:2014'!I699)","v":0},{"$f":"SUM('2000:2014'!J699)","v":0},{"$f":"SUM('2000:2014'!K699)","v":0},{"$f":"SUM('2000:2014'!L699)","v":0},{"$f":"SUM('2000:2014'!M699)","v":0},{"$f":"SUM('2000:2014'!N699)","v":0},{"$f":"SUM('2000:2014'!O699)","v":0},{"$f":"SUM('2000:2014'!P699)","v":0},{"$f":"SUM('2000:2014'!Q699)","v":0},{"$f":"SUM('2000:2014'!R699)","v":0},{"$f":"SUM('2000:2014'!S699)","v":0},{"$f":"SUM('2000:2014'!T699)","v":0},{"$f":"SUM('2000:2014'!U699)","v":0},{"$f":"SUM('2000:2014'!V699)","v":0},{"$f":"SUM('2000:2014'!W699)","v":0},{"$f":"SUM('2000:2014'!X699)","v":0},{"$f":"SUM('2000:2014'!Y699)","v":0},{"$f":"SUM('2000:2014'!Z699)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E700)","v":0},{"$f":"SUM('2000:2014'!F700)","v":0},{"$f":"SUM('2000:2014'!G700)","v":0},{"$f":"SUM('2000:2014'!H700)","v":0},{"$f":"SUM('2000:2014'!I700)","v":0},{"$f":"SUM('2000:2014'!J700)","v":0},{"$f":"SUM('2000:2014'!K700)","v":0},{"$f":"SUM('2000:2014'!L700)","v":0},{"$f":"SUM('2000:2014'!M700)","v":0},{"$f":"SUM('2000:2014'!N700)","v":0},{"$f":"SUM('2000:2014'!O700)","v":0},{"$f":"SUM('2000:2014'!P700)","v":0},{"$f":"SUM('2000:2014'!Q700)","v":0},{"$f":"SUM('2000:2014'!R700)","v":0},{"$f":"SUM('2000:2014'!S700)","v":0},{"$f":"SUM('2000:2014'!T700)","v":0},{"$f":"SUM('2000:2014'!U700)","v":0},{"$f":"SUM('2000:2014'!V700)","v":0},{"$f":"SUM('2000:2014'!W700)","v":0},{"$f":"SUM('2000:2014'!X700)","v":0},{"$f":"SUM('2000:2014'!Y700)","v":0},{"$f":"SUM('2000:2014'!Z700)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E701)","v":0},{"$f":"SUM('2000:2014'!F701)","v":0},{"$f":"SUM('2000:2014'!G701)","v":0},{"$f":"SUM('2000:2014'!H701)","v":0},{"$f":"SUM('2000:2014'!I701)","v":0},{"$f":"SUM('2000:2014'!J701)","v":0},{"$f":"SUM('2000:2014'!K701)","v":0},{"$f":"SUM('2000:2014'!L701)","v":0},{"$f":"SUM('2000:2014'!M701)","v":0},{"$f":"SUM('2000:2014'!N701)","v":0},{"$f":"SUM('2000:2014'!O701)","v":0},{"$f":"SUM('2000:2014'!P701)","v":0},{"$f":"SUM('2000:2014'!Q701)","v":0},{"$f":"SUM('2000:2014'!R701)","v":0},{"$f":"SUM('2000:2014'!S701)","v":0},{"$f":"SUM('2000:2014'!T701)","v":0},{"$f":"SUM('2000:2014'!U701)","v":0},{"$f":"SUM('2000:2014'!V701)","v":0},{"$f":"SUM('2000:2014'!W701)","v":0},{"$f":"SUM('2000:2014'!X701)","v":0},{"$f":"SUM('2000:2014'!Y701)","v":0},{"$f":"SUM('2000:2014'!Z701)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E702)","v":0},{"$f":"SUM('2000:2014'!F702)","v":0},{"$f":"SUM('2000:2014'!G702)","v":0},{"$f":"SUM('2000:2014'!H702)","v":0},{"$f":"SUM('2000:2014'!I702)","v":0},{"$f":"SUM('2000:2014'!J702)","v":0},{"$f":"SUM('2000:2014'!K702)","v":0},{"$f":"SUM('2000:2014'!L702)","v":0},{"$f":"SUM('2000:2014'!M702)","v":0},{"$f":"SUM('2000:2014'!N702)","v":0},{"$f":"SUM('2000:2014'!O702)","v":0},{"$f":"SUM('2000:2014'!P702)","v":0},{"$f":"SUM('2000:2014'!Q702)","v":0},{"$f":"SUM('2000:2014'!R702)","v":0},{"$f":"SUM('2000:2014'!S702)","v":0},{"$f":"SUM('2000:2014'!T702)","v":0},{"$f":"SUM('2000:2014'!U702)","v":0},{"$f":"SUM('2000:2014'!V702)","v":0},{"$f":"SUM('2000:2014'!W702)","v":0},{"$f":"SUM('2000:2014'!X702)","v":0},{"$f":"SUM('2000:2014'!Y702)","v":0},{"$f":"SUM('2000:2014'!Z702)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E703)","v":0},{"$f":"SUM('2000:2014'!F703)","v":0},{"$f":"SUM('2000:2014'!G703)","v":0},{"$f":"SUM('2000:2014'!H703)","v":0},{"$f":"SUM('2000:2014'!I703)","v":0},{"$f":"SUM('2000:2014'!J703)","v":0},{"$f":"SUM('2000:2014'!K703)","v":0},{"$f":"SUM('2000:2014'!L703)","v":0},{"$f":"SUM('2000:2014'!M703)","v":0},{"$f":"SUM('2000:2014'!N703)","v":0},{"$f":"SUM('2000:2014'!O703)","v":0},{"$f":"SUM('2000:2014'!P703)","v":0},{"$f":"SUM('2000:2014'!Q703)","v":0},{"$f":"SUM('2000:2014'!R703)","v":0},{"$f":"SUM('2000:2014'!S703)","v":0},{"$f":"SUM('2000:2014'!T703)","v":0},{"$f":"SUM('2000:2014'!U703)","v":0},{"$f":"SUM('2000:2014'!V703)","v":0},{"$f":"SUM('2000:2014'!W703)","v":0},{"$f":"SUM('2000:2014'!X703)","v":0},{"$f":"SUM('2000:2014'!Y703)","v":0},{"$f":"SUM('2000:2014'!Z703)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E704)","v":0},{"$f":"SUM('2000:2014'!F704)","v":0},{"$f":"SUM('2000:2014'!G704)","v":0},{"$f":"SUM('2000:2014'!H704)","v":0},{"$f":"SUM('2000:2014'!I704)","v":0},{"$f":"SUM('2000:2014'!J704)","v":0},{"$f":"SUM('2000:2014'!K704)","v":0},{"$f":"SUM('2000:2014'!L704)","v":0},{"$f":"SUM('2000:2014'!M704)","v":0},{"$f":"SUM('2000:2014'!N704)","v":0},{"$f":"SUM('2000:2014'!O704)","v":0},{"$f":"SUM('2000:2014'!P704)","v":0},{"$f":"SUM('2000:2014'!Q704)","v":0},{"$f":"SUM('2000:2014'!R704)","v":0},{"$f":"SUM('2000:2014'!S704)","v":0},{"$f":"SUM('2000:2014'!T704)","v":0},{"$f":"SUM('2000:2014'!U704)","v":0},{"$f":"SUM('2000:2014'!V704)","v":0},{"$f":"SUM('2000:2014'!W704)","v":0},{"$f":"SUM('2000:2014'!X704)","v":0},{"$f":"SUM('2000:2014'!Y704)","v":0},{"$f":"SUM('2000:2014'!Z704)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E709)","v":0},{"$f":"SUM('2000:2014'!F709)","v":0},{"$f":"SUM('2000:2014'!G709)","v":0},{"$f":"SUM('2000:2014'!H709)","v":0},{"$f":"SUM('2000:2014'!I709)","v":0},{"$f":"SUM('2000:2014'!J709)","v":0},{"$f":"SUM('2000:2014'!K709)","v":0},{"$f":"SUM('2000:2014'!L709)","v":0},{"$f":"SUM('2000:2014'!M709)","v":0},{"$f":"SUM('2000:2014'!N709)","v":0},{"$f":"SUM('2000:2014'!O709)","v":0},{"$f":"SUM('2000:2014'!P709)","v":0},{"$f":"SUM('2000:2014'!Q709)","v":0},{"$f":"SUM('2000:2014'!R709)","v":0},{"$f":"SUM('2000:2014'!S709)","v":0},{"$f":"SUM('2000:2014'!T709)","v":0},{"$f":"SUM('2000:2014'!U709)","v":0},{"$f":"SUM('2000:2014'!V709)","v":0},{"$f":"SUM('2000:2014'!W709)","v":0},{"$f":"SUM('2000:2014'!X709)","v":0},{"$f":"SUM('2000:2014'!Y709)","v":0},{"$f":"SUM('2000:2014'!Z709)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E710)","v":0},{"$f":"SUM('2000:2014'!F710)","v":0},{"$f":"SUM('2000:2014'!G710)","v":0},{"$f":"SUM('2000:2014'!H710)","v":0},{"$f":"SUM('2000:2014'!I710)","v":0},{"$f":"SUM('2000:2014'!J710)","v":0},{"$f":"SUM('2000:2014'!K710)","v":0},{"$f":"SUM('2000:2014'!L710)","v":0},{"$f":"SUM('2000:2014'!M710)","v":0},{"$f":"SUM('2000:2014'!N710)","v":0},{"$f":"SUM('2000:2014'!O710)","v":0},{"$f":"SUM('2000:2014'!P710)","v":0},{"$f":"SUM('2000:2014'!Q710)","v":0},{"$f":"SUM('2000:2014'!R710)","v":0},{"$f":"SUM('2000:2014'!S710)","v":0},{"$f":"SUM('2000:2014'!T710)","v":0},{"$f":"SUM('2000:2014'!U710)","v":0},{"$f":"SUM('2000:2014'!V710)","v":0},{"$f":"SUM('2000:2014'!W710)","v":0},{"$f":"SUM('2000:2014'!X710)","v":0},{"$f":"SUM('2000:2014'!Y710)","v":0},{"$f":"SUM('2000:2014'!Z710)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E711)","v":0},{"$f":"SUM('2000:2014'!F711)","v":0},{"$f":"SUM('2000:2014'!G711)","v":0},{"$f":"SUM('2000:2014'!H711)","v":0},{"$f":"SUM('2000:2014'!I711)","v":0},{"$f":"SUM('2000:2014'!J711)","v":0},{"$f":"SUM('2000:2014'!K711)","v":0},{"$f":"SUM('2000:2014'!L711)","v":0},{"$f":"SUM('2000:2014'!M711)","v":0},{"$f":"SUM('2000:2014'!N711)","v":0},{"$f":"SUM('2000:2014'!O711)","v":0},{"$f":"SUM('2000:2014'!P711)","v":0},{"$f":"SUM('2000:2014'!Q711)","v":0},{"$f":"SUM('2000:2014'!R711)","v":0},{"$f":"SUM('2000:2014'!S711)","v":0},{"$f":"SUM('2000:2014'!T711)","v":0},{"$f":"SUM('2000:2014'!U711)","v":0},{"$f":"SUM('2000:2014'!V711)","v":0},{"$f":"SUM('2000:2014'!W711)","v":0},{"$f":"SUM('2000:2014'!X711)","v":0},{"$f":"SUM('2000:2014'!Y711)","v":0},{"$f":"SUM('2000:2014'!Z711)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E712)","v":0},{"$f":"SUM('2000:2014'!F712)","v":0},{"$f":"SUM('2000:2014'!G712)","v":0},{"$f":"SUM('2000:2014'!H712)","v":0},{"$f":"SUM('2000:2014'!I712)","v":0},{"$f":"SUM('2000:2014'!J712)","v":0},{"$f":"SUM('2000:2014'!K712)","v":0},{"$f":"SUM('2000:2014'!L712)","v":0},{"$f":"SUM('2000:2014'!M712)","v":0},{"$f":"SUM('2000:2014'!N712)","v":0},{"$f":"SUM('2000:2014'!O712)","v":0},{"$f":"SUM('2000:2014'!P712)","v":0},{"$f":"SUM('2000:2014'!Q712)","v":0},{"$f":"SUM('2000:2014'!R712)","v":0},{"$f":"SUM('2000:2014'!S712)","v":0},{"$f":"SUM('2000:2014'!T712)","v":0},{"$f":"SUM('2000:2014'!U712)","v":0},{"$f":"SUM('2000:2014'!V712)","v":0},{"$f":"SUM('2000:2014'!W712)","v":0},{"$f":"SUM('2000:2014'!X712)","v":0},{"$f":"SUM('2000:2014'!Y712)","v":0},{"$f":"SUM('2000:2014'!Z712)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E713)","v":0},{"$f":"SUM('2000:2014'!F713)","v":0},{"$f":"SUM('2000:2014'!G713)","v":0},{"$f":"SUM('2000:2014'!H713)","v":0},{"$f":"SUM('2000:2014'!I713)","v":0},{"$f":"SUM('2000:2014'!J713)","v":0},{"$f":"SUM('2000:2014'!K713)","v":0},{"$f":"SUM('2000:2014'!L713)","v":0},{"$f":"SUM('2000:2014'!M713)","v":0},{"$f":"SUM('2000:2014'!N713)","v":0},{"$f":"SUM('2000:2014'!O713)","v":0},{"$f":"SUM('2000:2014'!P713)","v":0},{"$f":"SUM('2000:2014'!Q713)","v":0},{"$f":"SUM('2000:2014'!R713)","v":0},{"$f":"SUM('2000:2014'!S713)","v":0},{"$f":"SUM('2000:2014'!T713)","v":0},{"$f":"SUM('2000:2014'!U713)","v":0},{"$f":"SUM('2000:2014'!V713)","v":0},{"$f":"SUM('2000:2014'!W713)","v":0},{"$f":"SUM('2000:2014'!X713)","v":0},{"$f":"SUM('2000:2014'!Y713)","v":0},{"$f":"SUM('2000:2014'!Z713)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E714)","v":0},{"$f":"SUM('2000:2014'!F714)","v":0},{"$f":"SUM('2000:2014'!G714)","v":0},{"$f":"SUM('2000:2014'!H714)","v":0},{"$f":"SUM('2000:2014'!I714)","v":0},{"$f":"SUM('2000:2014'!J714)","v":0},{"$f":"SUM('2000:2014'!K714)","v":0},{"$f":"SUM('2000:2014'!L714)","v":0},{"$f":"SUM('2000:2014'!M714)","v":0},{"$f":"SUM('2000:2014'!N714)","v":0},{"$f":"SUM('2000:2014'!O714)","v":0},{"$f":"SUM('2000:2014'!P714)","v":0},{"$f":"SUM('2000:2014'!Q714)","v":0},{"$f":"SUM('2000:2014'!R714)","v":0},{"$f":"SUM('2000:2014'!S714)","v":1.4376404279234775E-2},{"$f":"SUM('2000:2014'!T714)","v":0},{"$f":"SUM('2000:2014'!U714)","v":0},{"$f":"SUM('2000:2014'!V714)","v":0},{"$f":"SUM('2000:2014'!W714)","v":0},{"$f":"SUM('2000:2014'!X714)","v":0},{"$f":"SUM('2000:2014'!Y714)","v":0},{"$f":"SUM('2000:2014'!Z714)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E715)","v":0},{"$f":"SUM('2000:2014'!F715)","v":0},{"$f":"SUM('2000:2014'!G715)","v":0},{"$f":"SUM('2000:2014'!H715)","v":0},{"$f":"SUM('2000:2014'!I715)","v":0},{"$f":"SUM('2000:2014'!J715)","v":0},{"$f":"SUM('2000:2014'!K715)","v":0},{"$f":"SUM('2000:2014'!L715)","v":0},{"$f":"SUM('2000:2014'!M715)","v":0},{"$f":"SUM('2000:2014'!N715)","v":0},{"$f":"SUM('2000:2014'!O715)","v":0},{"$f":"SUM('2000:2014'!P715)","v":0},{"$f":"SUM('2000:2014'!Q715)","v":0},{"$f":"SUM('2000:2014'!R715)","v":0},{"$f":"SUM('2000:2014'!S715)","v":0},{"$f":"SUM('2000:2014'!T715)","v":0},{"$f":"SUM('2000:2014'!U715)","v":0},{"$f":"SUM('2000:2014'!V715)","v":0},{"$f":"SUM('2000:2014'!W715)","v":0},{"$f":"SUM('2000:2014'!X715)","v":0},{"$f":"SUM('2000:2014'!Y715)","v":0},{"$f":"SUM('2000:2014'!Z715)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E716)","v":0},{"$f":"SUM('2000:2014'!F716)","v":0},{"$f":"SUM('2000:2014'!G716)","v":0},{"$f":"SUM('2000:2014'!H716)","v":0},{"$f":"SUM('2000:2014'!I716)","v":0},{"$f":"SUM('2000:2014'!J716)","v":0},{"$f":"SUM('2000:2014'!K716)","v":0},{"$f":"SUM('2000:2014'!L716)","v":0},{"$f":"SUM('2000:2014'!M716)","v":0},{"$f":"SUM('2000:2014'!N716)","v":0},{"$f":"SUM('2000:2014'!O716)","v":0},{"$f":"SUM('2000:2014'!P716)","v":0},{"$f":"SUM('2000:2014'!Q716)","v":0},{"$f":"SUM('2000:2014'!R716)","v":0},{"$f":"SUM('2000:2014'!S716)","v":0},{"$f":"SUM('2000:2014'!T716)","v":0},{"$f":"SUM('2000:2014'!U716)","v":0},{"$f":"SUM('2000:2014'!V716)","v":0},{"$f":"SUM('2000:2014'!W716)","v":0},{"$f":"SUM('2000:2014'!X716)","v":0},{"$f":"SUM('2000:2014'!Y716)","v":0},{"$f":"SUM('2000:2014'!Z716)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E717)","v":0},{"$f":"SUM('2000:2014'!F717)","v":0},{"$f":"SUM('2000:2014'!G717)","v":0},{"$f":"SUM('2000:2014'!H717)","v":0},{"$f":"SUM('2000:2014'!I717)","v":0},{"$f":"SUM('2000:2014'!J717)","v":0},{"$f":"SUM('2000:2014'!K717)","v":0},{"$f":"SUM('2000:2014'!L717)","v":0},{"$f":"SUM('2000:2014'!M717)","v":0},{"$f":"SUM('2000:2014'!N717)","v":0},{"$f":"SUM('2000:2014'!O717)","v":0},{"$f":"SUM('2000:2014'!P717)","v":0},{"$f":"SUM('2000:2014'!Q717)","v":0},{"$f":"SUM('2000:2014'!R717)","v":0},{"$f":"SUM('2000:2014'!S717)","v":0},{"$f":"SUM('2000:2014'!T717)","v":0},{"$f":"SUM('2000:2014'!U717)","v":0},{"$f":"SUM('2000:2014'!V717)","v":0},{"$f":"SUM('2000:2014'!W717)","v":0},{"$f":"SUM('2000:2014'!X717)","v":0},{"$f":"SUM('2000:2014'!Y717)","v":0},{"$f":"SUM('2000:2014'!Z717)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E718)","v":0},{"$f":"SUM('2000:2014'!F718)","v":0},{"$f":"SUM('2000:2014'!G718)","v":0},{"$f":"SUM('2000:2014'!H718)","v":0},{"$f":"SUM('2000:2014'!I718)","v":0},{"$f":"SUM('2000:2014'!J718)","v":0},{"$f":"SUM('2000:2014'!K718)","v":0},{"$f":"SUM('2000:2014'!L718)","v":0},{"$f":"SUM('2000:2014'!M718)","v":0},{"$f":"SUM('2000:2014'!N718)","v":0},{"$f":"SUM('2000:2014'!O718)","v":0},{"$f":"SUM('2000:2014'!P718)","v":0},{"$f":"SUM('2000:2014'!Q718)","v":0},{"$f":"SUM('2000:2014'!R718)","v":0},{"$f":"SUM('2000:2014'!S718)","v":0},{"$f":"SUM('2000:2014'!T718)","v":0},{"$f":"SUM('2000:2014'!U718)","v":0},{"$f":"SUM('2000:2014'!V718)","v":0},{"$f":"SUM('2000:2014'!W718)","v":0},{"$f":"SUM('2000:2014'!X718)","v":0},{"$f":"SUM('2000:2014'!Y718)","v":0},{"$f":"SUM('2000:2014'!Z718)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E719)","v":0},{"$f":"SUM('2000:2014'!F719)","v":0},{"$f":"SUM('2000:2014'!G719)","v":0},{"$f":"SUM('2000:2014'!H719)","v":0},{"$f":"SUM('2000:2014'!I719)","v":0},{"$f":"SUM('2000:2014'!J719)","v":0},{"$f":"SUM('2000:2014'!K719)","v":0},{"$f":"SUM('2000:2014'!L719)","v":0},{"$f":"SUM('2000:2014'!M719)","v":0},{"$f":"SUM('2000:2014'!N719)","v":0},{"$f":"SUM('2000:2014'!O719)","v":0},{"$f":"SUM('2000:2014'!P719)","v":0},{"$f":"SUM('2000:2014'!Q719)","v":0},{"$f":"SUM('2000:2014'!R719)","v":0},{"$f":"SUM('2000:2014'!S719)","v":0},{"$f":"SUM('2000:2014'!T719)","v":0},{"$f":"SUM('2000:2014'!U719)","v":0},{"$f":"SUM('2000:2014'!V719)","v":0},{"$f":"SUM('2000:2014'!W719)","v":0},{"$f":"SUM('2000:2014'!X719)","v":0},{"$f":"SUM('2000:2014'!Y719)","v":0},{"$f":"SUM('2000:2014'!Z719)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E720)","v":0},{"$f":"SUM('2000:2014'!F720)","v":0},{"$f":"SUM('2000:2014'!G720)","v":0},{"$f":"SUM('2000:2014'!H720)","v":0},{"$f":"SUM('2000:2014'!I720)","v":0},{"$f":"SUM('2000:2014'!J720)","v":0},{"$f":"SUM('2000:2014'!K720)","v":0},{"$f":"SUM('2000:2014'!L720)","v":0},{"$f":"SUM('2000:2014'!M720)","v":0},{"$f":"SUM('2000:2014'!N720)","v":0},{"$f":"SUM('2000:2014'!O720)","v":0},{"$f":"SUM('2000:2014'!P720)","v":0},{"$f":"SUM('2000:2014'!Q720)","v":0},{"$f":"SUM('2000:2014'!R720)","v":0},{"$f":"SUM('2000:2014'!S720)","v":0},{"$f":"SUM('2000:2014'!T720)","v":0},{"$f":"SUM('2000:2014'!U720)","v":0},{"$f":"SUM('2000:2014'!V720)","v":0},{"$f":"SUM('2000:2014'!W720)","v":0},{"$f":"SUM('2000:2014'!X720)","v":0},{"$f":"SUM('2000:2014'!Y720)","v":0},{"$f":"SUM('2000:2014'!Z720)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E721)","v":0},{"$f":"SUM('2000:2014'!F721)","v":0},{"$f":"SUM('2000:2014'!G721)","v":0},{"$f":"SUM('2000:2014'!H721)","v":0},{"$f":"SUM('2000:2014'!I721)","v":0},{"$f":"SUM('2000:2014'!J721)","v":0},{"$f":"SUM('2000:2014'!K721)","v":0},{"$f":"SUM('2000:2014'!L721)","v":0},{"$f":"SUM('2000:2014'!M721)","v":0},{"$f":"SUM('2000:2014'!N721)","v":0},{"$f":"SUM('2000:2014'!O721)","v":0},{"$f":"SUM('2000:2014'!P721)","v":0},{"$f":"SUM('2000:2014'!Q721)","v":0},{"$f":"SUM('2000:2014'!R721)","v":0},{"$f":"SUM('2000:2014'!S721)","v":0},{"$f":"SUM('2000:2014'!T721)","v":0},{"$f":"SUM('2000:2014'!U721)","v":0},{"$f":"SUM('2000:2014'!V721)","v":0},{"$f":"SUM('2000:2014'!W721)","v":0},{"$f":"SUM('2000:2014'!X721)","v":0},{"$f":"SUM('2000:2014'!Y721)","v":0},{"$f":"SUM('2000:2014'!Z721)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E722)","v":0},{"$f":"SUM('2000:2014'!F722)","v":0},{"$f":"SUM('2000:2014'!G722)","v":0},{"$f":"SUM('2000:2014'!H722)","v":0},{"$f":"SUM('2000:2014'!I722)","v":0},{"$f":"SUM('2000:2014'!J722)","v":0},{"$f":"SUM('2000:2014'!K722)","v":0},{"$f":"SUM('2000:2014'!L722)","v":0},{"$f":"SUM('2000:2014'!M722)","v":0},{"$f":"SUM('2000:2014'!N722)","v":0},{"$f":"SUM('2000:2014'!O722)","v":0},{"$f":"SUM('2000:2014'!P722)","v":0},{"$f":"SUM('2000:2014'!Q722)","v":0},{"$f":"SUM('2000:2014'!R722)","v":0},{"$f":"SUM('2000:2014'!S722)","v":0},{"$f":"SUM('2000:2014'!T722)","v":0},{"$f":"SUM('2000:2014'!U722)","v":0},{"$f":"SUM('2000:2014'!V722)","v":0},{"$f":"SUM('2000:2014'!W722)","v":0},{"$f":"SUM('2000:2014'!X722)","v":0},{"$f":"SUM('2000:2014'!Y722)","v":0},{"$f":"SUM('2000:2014'!Z722)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E727)","v":1.3331721992774626},{"$f":"SUM('2000:2014'!F727)","v":3.157663636046963},{"$f":"SUM('2000:2014'!G727)","v":2.9913061284105558},{"$f":"SUM('2000:2014'!H727)","v":2.7919385732320148},{"$f":"SUM('2000:2014'!I727)","v":2.5652708896021417},{"$f":"SUM('2000:2014'!J727)","v":2.997823641453925},{"$f":"SUM('2000:2014'!K727)","v":4.3483929497476463},{"$f":"SUM('2000:2014'!L727)","v":5.74451233500697},{"$f":"SUM('2000:2014'!M727)","v":8.6638091953691401},{"$f":"SUM('2000:2014'!N727)","v":18.135968815540373},{"$f":"SUM('2000:2014'!O727)","v":26.407986729020561},{"$f":"SUM('2000:2014'!P727)","v":29.130433871514345},{"$f":"SUM('2000:2014'!Q727)","v":32.197192285148262},{"$f":"SUM('2000:2014'!R727)","v":46.703602319468473},{"$f":"SUM('2000:2014'!S727)","v":47.818627715463712},{"$f":"SUM('2000:2014'!T727)","v":48.095034996623461},{"$f":"SUM('2000:2014'!U727)","v":48.366935147368892},{"$f":"SUM('2000:2014'!V727)","v":48.638835298114309},{"$f":"SUM('2000:2014'!W727)","v":49.187374132843942},{"$f":"SUM('2000:2014'!X727)","v":49.732940637248745},{"$f":"SUM('2000:2014'!Y727)","v":50.275043358040747},{"$f":"SUM('2000:2014'!Z727)","v":50.813168126974084}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E728)","v":0.35508414783144454},{"$f":"SUM('2000:2014'!F728)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!G728)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!H728)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!I728)","v":0.84319813022859291},{"$f":"SUM('2000:2014'!J728)","v":0.96011963204808659},{"$f":"SUM('2000:2014'!K728)","v":1.3083257653152534},{"$f":"SUM('2000:2014'!L728)","v":1.6701689272270648},{"$f":"SUM('2000:2014'!M728)","v":2.4150559673178305},{"$f":"SUM('2000:2014'!N728)","v":4.7480528505847897},{"$f":"SUM('2000:2014'!O728)","v":5.256372215798347},{"$f":"SUM('2000:2014'!P728)","v":5.8520836160222727},{"$f":"SUM('2000:2014'!Q728)","v":5.3675299354328736},{"$f":"SUM('2000:2014'!R728)","v":11.248612926828269},{"$f":"SUM('2000:2014'!S728)","v":15.628826358883542},{"$f":"SUM('2000:2014'!T728)","v":16.151029728626376},{"$f":"SUM('2000:2014'!U728)","v":16.205635669703319},{"$f":"SUM('2000:2014'!V728)","v":16.260241610780263},{"$f":"SUM('2000:2014'!W728)","v":16.367374544745921},{"$f":"SUM('2000:2014'!X728)","v":16.469701474403131},{"$f":"SUM('2000:2014'!Y728)","v":16.566915141452732},{"$f":"SUM('2000:2014'!Z728)","v":16.658695928433307}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E729)","v":7.0720736235665278},{"$f":"SUM('2000:2014'!F729)","v":11.808386988610277},{"$f":"SUM('2000:2014'!G729)","v":17.189367565724528},{"$f":"SUM('2000:2014'!H729)","v":25.846617569781031},{"$f":"SUM('2000:2014'!I729)","v":37.208239644569915},{"$f":"SUM('2000:2014'!J729)","v":36.554522433073018},{"$f":"SUM('2000:2014'!K729)","v":35.780025803143253},{"$f":"SUM('2000:2014'!L729)","v":34.892768684444164},{"$f":"SUM('2000:2014'!M729)","v":33.910445400552732},{"$f":"SUM('2000:2014'!N729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!O729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!P729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!Q729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!R729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!S729)","v":33.939653587085388},{"$f":"SUM('2000:2014'!T729)","v":34.361280356698614},{"$f":"SUM('2000:2014'!U729)","v":34.788144926762513},{"$f":"SUM('2000:2014'!V729)","v":35.215009496826426},{"$f":"SUM('2000:2014'!W729)","v":36.095384734247077},{"$f":"SUM('2000:2014'!X729)","v":36.997769352603257},{"$f":"SUM('2000:2014'!Y729)","v":37.922713586418325},{"$f":"SUM('2000:2014'!Z729)","v":38.870781426078786}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E730)","v":2.8070034974937697},{"$f":"SUM('2000:2014'!F730)","v":4.4646606100069395},{"$f":"SUM('2000:2014'!G730)","v":4.5714128607964888},{"$f":"SUM('2000:2014'!H730)","v":4.5679672546213173},{"$f":"SUM('2000:2014'!I730)","v":4.6105911091601737},{"$f":"SUM('2000:2014'!J730)","v":13.411592202425462},{"$f":"SUM('2000:2014'!K730)","v":23.346256979147675},{"$f":"SUM('2000:2014'!L730)","v":38.002604898494319},{"$f":"SUM('2000:2014'!M730)","v":50.873306639167232},{"$f":"SUM('2000:2014'!N730)","v":60.336718747254963},{"$f":"SUM('2000:2014'!O730)","v":64.668756802694531},{"$f":"SUM('2000:2014'!P730)","v":73.270463013586934},{"$f":"SUM('2000:2014'!Q730)","v":82.578966124918892},{"$f":"SUM('2000:2014'!R730)","v":103.15328701554968},{"$f":"SUM('2000:2014'!S730)","v":120.41091086738967},{"$f":"SUM('2000:2014'!T730)","v":120.46982921900189},{"$f":"SUM('2000:2014'!U730)","v":120.49355633579604},{"$f":"SUM('2000:2014'!V730)","v":120.51728345259019},{"$f":"SUM('2000:2014'!W730)","v":120.51087327935582},{"$f":"SUM('2000:2014'!X730)","v":120.42881929530188},{"$f":"SUM('2000:2014'!Y730)","v":120.26734331624567},{"$f":"SUM('2000:2014'!Z730)","v":120.02252552617706}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E731)","v":-3.1881261573537344E-2},{"$f":"SUM('2000:2014'!F731)","v":-0.12330308364707598},{"$f":"SUM('2000:2014'!G731)","v":-0.27577274453690565},{"$f":"SUM('2000:2014'!H731)","v":-0.49054367832428203},{"$f":"SUM('2000:2014'!I731)","v":0},{"$f":"SUM('2000:2014'!J731)","v":0},{"$f":"SUM('2000:2014'!K731)","v":0},{"$f":"SUM('2000:2014'!L731)","v":0},{"$f":"SUM('2000:2014'!M731)","v":0},{"$f":"SUM('2000:2014'!N731)","v":0},{"$f":"SUM('2000:2014'!O731)","v":0},{"$f":"SUM('2000:2014'!P731)","v":0},{"$f":"SUM('2000:2014'!Q731)","v":0},{"$f":"SUM('2000:2014'!R731)","v":0},{"$f":"SUM('2000:2014'!S731)","v":0},{"$f":"SUM('2000:2014'!T731)","v":0},{"$f":"SUM('2000:2014'!U731)","v":0},{"$f":"SUM('2000:2014'!V731)","v":0},{"$f":"SUM('2000:2014'!W731)","v":0},{"$f":"SUM('2000:2014'!X731)","v":0},{"$f":"SUM('2000:2014'!Y731)","v":0},{"$f":"SUM('2000:2014'!Z731)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E732)","v":0.1947095267138792},{"$f":"SUM('2000:2014'!F732)","v":0.36074209237481725},{"$f":"SUM('2000:2014'!G732)","v":0.31671433212448552},{"$f":"SUM('2000:2014'!H732)","v":0.24362546827397158},{"$f":"SUM('2000:2014'!I732)","v":0.17403912128495921},{"$f":"SUM('2000:2014'!J732)","v":0.28825784603863164},{"$f":"SUM('2000:2014'!K732)","v":1.1710415901609401},{"$f":"SUM('2000:2014'!L732)","v":1.8891391651063549},{"$f":"SUM('2000:2014'!M732)","v":2.0780890812487294},{"$f":"SUM('2000:2014'!N732)","v":2.9143237063829965},{"$f":"SUM('2000:2014'!O732)","v":3.1518945271695582},{"$f":"SUM('2000:2014'!P732)","v":3.3009469990972935},{"$f":"SUM('2000:2014'!Q732)","v":3.6598631358368152},{"$f":"SUM('2000:2014'!R732)","v":4.7935121747315002},{"$f":"SUM('2000:2014'!S732)","v":6.0925237491112352},{"$f":"SUM('2000:2014'!T732)","v":6.0833950114706434},{"$f":"SUM('2000:2014'!U732)","v":6.0720324899030595},{"$f":"SUM('2000:2014'!V732)","v":6.0606699683354748},{"$f":"SUM('2000:2014'!W732)","v":6.0339688532449092},{"$f":"SUM('2000:2014'!X732)","v":6.0021447636696044},{"$f":"SUM('2000:2014'!Y732)","v":5.9649582390822582},{"$f":"SUM('2000:2014'!Z732)","v":5.9221610477882498}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E733)","v":2.0285469957846469E-2},{"$f":"SUM('2000:2014'!F733)","v":1.4368951050138207E-2},{"$f":"SUM('2000:2014'!G733)","v":-8.684399497071664E-3},{"$f":"SUM('2000:2014'!H733)","v":-3.1737753656765989E-2},{"$f":"SUM('2000:2014'!I733)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!J733)","v":-3.4694469519536142E-18},{"$f":"SUM('2000:2014'!K733)","v":-2.480648962746362E-4},{"$f":"SUM('2000:2014'!L733)","v":-7.3962628238628163E-4},{"$f":"SUM('2000:2014'!M733)","v":1.267557246598775E-2},{"$f":"SUM('2000:2014'!N733)","v":1.8787884480893313},{"$f":"SUM('2000:2014'!O733)","v":3.7257773125006475},{"$f":"SUM('2000:2014'!P733)","v":3.8145431599278274},{"$f":"SUM('2000:2014'!Q733)","v":3.9451505259831037},{"$f":"SUM('2000:2014'!R733)","v":3.8338597047301075},{"$f":"SUM('2000:2014'!S733)","v":3.7185441150987004},{"$f":"SUM('2000:2014'!T733)","v":3.7123614743903635},{"$f":"SUM('2000:2014'!U733)","v":3.7047925900841365},{"$f":"SUM('2000:2014'!V733)","v":3.6972237057779092},{"$f":"SUM('2000:2014'!W733)","v":3.6795960628618452},{"$f":"SUM('2000:2014'!X733)","v":3.6587762729838658},{"$f":"SUM('2000:2014'!Y733)","v":3.6346157460726998},{"$f":"SUM('2000:2014'!Z733)","v":3.6069604576453602}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E734)","v":-1.9595375829106814E-3},{"$f":"SUM('2000:2014'!F734)","v":7.4999417912532812E-2},{"$f":"SUM('2000:2014'!G734)","v":6.5239933871917011E-2},{"$f":"SUM('2000:2014'!H734)","v":5.1608989734886895E-2},{"$f":"SUM('2000:2014'!I734)","v":3.4125470672644521E-2},{"$f":"SUM('2000:2014'!J734)","v":3.2054770630292669E-2},{"$f":"SUM('2000:2014'!K734)","v":2.9564312667611531E-2},{"$f":"SUM('2000:2014'!L734)","v":7.3659377204788504E-2},{"$f":"SUM('2000:2014'!M734)","v":0.20178925278456331},{"$f":"SUM('2000:2014'!N734)","v":0.40329595632999138},{"$f":"SUM('2000:2014'!O734)","v":0.51544008829797183},{"$f":"SUM('2000:2014'!P734)","v":1.680251732529384},{"$f":"SUM('2000:2014'!Q734)","v":2.3892248909234586},{"$f":"SUM('2000:2014'!R734)","v":6.5737875680434641},{"$f":"SUM('2000:2014'!S734)","v":17.50321138164071},{"$f":"SUM('2000:2014'!T734)","v":17.495431709677447},{"$f":"SUM('2000:2014'!U734)","v":17.481924911962484},{"$f":"SUM('2000:2014'!V734)","v":17.46841811424752},{"$f":"SUM('2000:2014'!W734)","v":17.43188670979324},{"$f":"SUM('2000:2014'!X734)","v":17.382610973794836},{"$f":"SUM('2000:2014'!Y734)","v":17.319976521802896},{"$f":"SUM('2000:2014'!Z734)","v":17.243346215352737}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E735)","v":16.943608868718048},{"$f":"SUM('2000:2014'!F735)","v":29.725781027772555},{"$f":"SUM('2000:2014'!G735)","v":53.105330342359338},{"$f":"SUM('2000:2014'!H735)","v":74.684761192689876},{"$f":"SUM('2000:2014'!I735)","v":93.297487104032996},{"$f":"SUM('2000:2014'!J735)","v":110.14027386535528},{"$f":"SUM('2000:2014'!K735)","v":129.67049568458827},{"$f":"SUM('2000:2014'!L735)","v":145.40207394181652},{"$f":"SUM('2000:2014'!M735)","v":158.42407601568388},{"$f":"SUM('2000:2014'!N735)","v":172.06695832960034},{"$f":"SUM('2000:2014'!O735)","v":177.48101926125617},{"$f":"SUM('2000:2014'!P735)","v":189.65621599756105},{"$f":"SUM('2000:2014'!Q735)","v":198.61014970944885},{"$f":"SUM('2000:2014'!R735)","v":208.79504713303194},{"$f":"SUM('2000:2014'!S735)","v":226.68821841427803},{"$f":"SUM('2000:2014'!T735)","v":223.30090103714849},{"$f":"SUM('2000:2014'!U735)","v":219.7164178681991},{"$f":"SUM('2000:2014'!V735)","v":216.13193469924968},{"$f":"SUM('2000:2014'!W735)","v":208.50027984328145},{"$f":"SUM('2000:2014'!X735)","v":200.35195978532781},{"$f":"SUM('2000:2014'!Y735)","v":191.66591104957448},{"$f":"SUM('2000:2014'!Z735)","v":182.42033990216754}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E736)","v":0.69620407300354681},{"$f":"SUM('2000:2014'!F736)","v":-0.59099743179822828},{"$f":"SUM('2000:2014'!G736)","v":-2.5170982777514856},{"$f":"SUM('2000:2014'!H736)","v":-4.5402156085554441},{"$f":"SUM('2000:2014'!I736)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!J736)","v":1.6653345369377348E-16},{"$f":"SUM('2000:2014'!K736)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!L736)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!M736)","v":-3.2125060997689006E-16},{"$f":"SUM('2000:2014'!N736)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!O736)","v":-1.9478807495116212E-16},{"$f":"SUM('2000:2014'!P736)","v":0.23761121167068194},{"$f":"SUM('2000:2014'!Q736)","v":0.57817942828104452},{"$f":"SUM('2000:2014'!R736)","v":1.3674613031849987},{"$f":"SUM('2000:2014'!S736)","v":3.8557133129618264},{"$f":"SUM('2000:2014'!T736)","v":3.6979450828607625},{"$f":"SUM('2000:2014'!U736)","v":3.5330752456610552},{"$f":"SUM('2000:2014'!V736)","v":3.368205408461348},{"$f":"SUM('2000:2014'!W736)","v":3.0202524942562103},{"$f":"SUM('2000:2014'!X736)","v":2.652796805960528},{"$f":"SUM('2000:2014'!Y736)","v":2.2650806754411508},{"$f":"SUM('2000:2014'!Z736)","v":1.8563207403920798}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E737)","v":0},{"$f":"SUM('2000:2014'!F737)","v":0},{"$f":"SUM('2000:2014'!G737)","v":0},{"$f":"SUM('2000:2014'!H737)","v":0},{"$f":"SUM('2000:2014'!I737)","v":0},{"$f":"SUM('2000:2014'!J737)","v":0},{"$f":"SUM('2000:2014'!K737)","v":0},{"$f":"SUM('2000:2014'!L737)","v":0},{"$f":"SUM('2000:2014'!M737)","v":0},{"$f":"SUM('2000:2014'!N737)","v":0},{"$f":"SUM('2000:2014'!O737)","v":0},{"$f":"SUM('2000:2014'!P737)","v":0.56335611964049137},{"$f":"SUM('2000:2014'!Q737)","v":1.3730822935563896},{"$f":"SUM('2000:2014'!R737)","v":4.7176755554844014},{"$f":"SUM('2000:2014'!S737)","v":11.650785217684401},{"$f":"SUM('2000:2014'!T737)","v":10.391109810122568},{"$f":"SUM('2000:2014'!U737)","v":9.0806753806419849},{"$f":"SUM('2000:2014'!V737)","v":7.7702409511614015},{"$f":"SUM('2000:2014'!W737)","v":5.163285124317504},{"$f":"SUM('2000:2014'!X737)","v":2.7218139980600129},{"$f":"SUM('2000:2014'!Y737)","v":0.77306566808189237},{"$f":"SUM('2000:2014'!Z737)","v":-1.7701046351606558E-3}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E738)","v":4.6387293823112739},{"$f":"SUM('2000:2014'!F738)","v":5.5112795380885053},{"$f":"SUM('2000:2014'!G738)","v":6.0029917861330198},{"$f":"SUM('2000:2014'!H738)","v":6.4564928818269642},{"$f":"SUM('2000:2014'!I738)","v":7.7410901863409176},{"$f":"SUM('2000:2014'!J738)","v":6.6619708442598844},{"$f":"SUM('2000:2014'!K738)","v":4.256821017981288},{"$f":"SUM('2000:2014'!L738)","v":1.1077271360624537},{"$f":"SUM('2000:2014'!M738)","v":0.26332163469294434},{"$f":"SUM('2000:2014'!N738)","v":4.1467645269648088},{"$f":"SUM('2000:2014'!O738)","v":5.5931410915646893},{"$f":"SUM('2000:2014'!P738)","v":8.3384624107205774},{"$f":"SUM('2000:2014'!Q738)","v":8.9897932713956799},{"$f":"SUM('2000:2014'!R738)","v":10.832285521567055},{"$f":"SUM('2000:2014'!S738)","v":11.150265962966358},{"$f":"SUM('2000:2014'!T738)","v":10.319519491711496},{"$f":"SUM('2000:2014'!U738)","v":8.7986956056268326},{"$f":"SUM('2000:2014'!V738)","v":7.2778717195421674},{"$f":"SUM('2000:2014'!W738)","v":4.4176202683948205},{"$f":"SUM('2000:2014'!X738)","v":2.0738657538573957},{"$f":"SUM('2000:2014'!Y738)","v":0.5144205533828663},{"$f":"SUM('2000:2014'!Z738)","v":-1.7579093685566294E-3}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E739)","v":1.5832263050695935E-4},{"$f":"SUM('2000:2014'!F739)","v":5.9938148465972837E-3},{"$f":"SUM('2000:2014'!G739)","v":2.3442399870520028},{"$f":"SUM('2000:2014'!H739)","v":6.4286894646529209},{"$f":"SUM('2000:2014'!I739)","v":15.545597443908733},{"$f":"SUM('2000:2014'!J739)","v":12.436477955126986},{"$f":"SUM('2000:2014'!K739)","v":9.32735846634524},{"$f":"SUM('2000:2014'!L739)","v":6.2182389775634928},{"$f":"SUM('2000:2014'!M739)","v":3.1091194887817464},{"$f":"SUM('2000:2014'!N739)","v":1.455721130203867E-15},{"$f":"SUM('2000:2014'!O739)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!P739)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!Q739)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!R739)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!S739)","v":1.4556982572071396E-15},{"$f":"SUM('2000:2014'!T739)","v":0},{"$f":"SUM('2000:2014'!U739)","v":0},{"$f":"SUM('2000:2014'!V739)","v":0},{"$f":"SUM('2000:2014'!W739)","v":0},{"$f":"SUM('2000:2014'!X739)","v":0},{"$f":"SUM('2000:2014'!Y739)","v":0},{"$f":"SUM('2000:2014'!Z739)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E740)","v":0.34841874573904541},{"$f":"SUM('2000:2014'!F740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!G740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!H740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!I740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!J740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!K740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!L740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!M740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!N740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!O740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!P740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!Q740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!R740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!S740)","v":0.6068992337843464},{"$f":"SUM('2000:2014'!T740)","v":0.61443864377757618},{"$f":"SUM('2000:2014'!U740)","v":0.62207171462895483},{"$f":"SUM('2000:2014'!V740)","v":0.62970478548033348},{"$f":"SUM('2000:2014'!W740)","v":0.64544740511734178},{"$f":"SUM('2000:2014'!X740)","v":0.66158359024527524},{"$f":"SUM('2000:2014'!Y740)","v":0.67812318000140714},{"$f":"SUM('2000:2014'!Z740)","v":0.69507625950144214}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":34.375607058086899},{"$f":"SUM(F727:F741)","v":55.859672925276961},85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,494.69227656210973,488.86395788633837,483.03563921056701,471.05334345246013,459.13478270345632,447.8481670355971,438.10584761650699]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E749)","v":0},{"$f":"E893","v":0.97855544376141956},{"$f":"F893","v":2.3538119309507719},{"$f":"G893","v":2.3242363825257994},{"$f":"H893","v":2.294660834100827},{"$f":"I893","v":2.265085285675855},{"$f":"J893","v":2.6048912705450658},{"$f":"K893","v":3.707516827325918},{"$f":"L893","v":4.8745574881685494},{"$f":"M893","v":7.4057331712956591},{"$f":"N893","v":15.603675623120051},{"$f":"O893","v":23.060205334845232},{"$f":"P893","v":25.580985213654674},{"$f":"Q893","v":28.459733846923307},{"$f":"R893","v":42.497569385566933},{"$f":"S893","v":43.616618871401414},{"$f":"T893","v":43.331420603641568},{"$f":"U893","v":43.046222335881723},{"$f":"V893","v":42.761024068121877},{"$f":"W893","v":42.190627532602193},{"$f":"X893","v":41.620230997082501},{"$f":"Y893","v":41.049834461562803}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E750)","v":0},{"$f":"E894","v":0.24463886094035484},0.58743365415044135,0.57757513800878391,0.56771662186712657,0.55785810572546901,0.64034497290735737,0.91315196063664117,1.2008785385747323,1.8283727848879914,3.8698558361081234,4.295535947376897,4.7854303506366751,4.259431765004118,10.325630449371561,14.634362387010391,14.507594886973795,14.380827386937201,14.254059886900606,14.000524886827414,13.746989886754225,13.493454886681032]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E751)","v":0},5.043606515802896,8.5729618245470469,12.678145052308142,19.307715072836952,28.09806684762534,27.616888432293607,27.135710016961873,26.65453160163014,26.173353186298407,25.692174770966673,25.45158556330081,24.970407147969077,24.489228732637343,24.00805031730561,23.526871901973877,23.28628269430801,23.045693486642143,22.805104278976277,22.323925863644543,21.84274744831281,21.361569032981077]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E752)","v":0},1.9349848471988818,3.0829933241201264,3.1115551914714099,3.0582930971916715,3.0405171951789769,9.9986425355215029,18.03060015565265,30.161380150248107,41.024555106402488,48.943235817662867,53.190953077073232,61.976953051154794,71.592223475957354,92.420274117593252,110.49916488519344,109.51766990411167,108.5361749230299,107.55467994194815,105.59168997978463,103.62870001762113,101.66571005545761]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E754)","v":0},0.16385794013496466,0.31503192011766767,0.32131644752178429,0.31298166989076714,0.31093558456023868,0.40221128976493292,1.1236283918675132,1.7116039771942666,1.848161472840351,2.5253597395729379,2.7409303385386421,2.8962278252895635,3.2541041828486152,4.3683712644076671,5.678460571411696,5.6003675516512859,5.5222745318908739,5.444181512130462,5.2879954726096408,5.1318094330888178,4.9756233935679948]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E755)","v":0},2.1917304094485723E-2,3.3547444314560998E-2,3.2695059891637922E-2,3.1842675468714839E-2,3.0990291045791762E-2,3.0137906622868679E-2,2.9285522199945603E-2,2.843313777702252E-2,3.9890404249290454E-2,1.6962248217218892,3.3637910770846391,3.4586379628101387,3.602044198535638,3.5108251992611375,3.4156092677366372,3.3679959207243866,3.3203825737121369,3.2727692266998867,3.1775425326753863,3.082315838650886,2.9870891446263856]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E756)","v":0},0,5.8860685308447541E-2,5.7389168175736353E-2,5.5917651043025166E-2,5.4446133910313978E-2,5.297461677760279E-2,5.1503099644891602E-2,8.9498181967730461E-2,0.2014873426858878,0.34662916507269093,0.44812171737671486,1.5472548469847627,2.25546156734281,6.512617454150857,17.545358829458909,17.322333617262931,17.099308405066957,16.876283192870979,16.430232768479026,15.984182344087074,15.538131919695122]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E757)","v":0},12.208730058094311,21.699813462664842,39.169984079179585,55.340310189183754,69.295963967445005,82.830012634934803,99.286399740905722,113.15875056552689,125.28896886539845,138.43936829022539,143.76684577447557,156.3326489058723,166.22152103027167,178.0846466498711,198.59041553535906,193.35283337033701,188.11525120531493,182.87766904029291,172.40250471024876,161.92734038020467,151.45217605016052]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E758)","v":0},1.1016054510347466,1.2350063623800205,1.1055835061386863,1.1465248350642341,1.0718808320990563,0.91146013643291179,0.75103944076676776,0.59061874510062351,0.4301980494344792,0.269777353768335,0.18956700593526291,0.306381221420856,0.63744777662062391,1.3859156010881799,3.7856948011173168,3.5812827619100003,3.3807696632800006,3.1802565646500005,2.7792303673900003,2.3782041701300005,1.9771779728700003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.52670989000000001,1.1875794284000001,4.1695039817200001,10.195927595720001,9.0492736053999998,7.9026196150800008,6.75596562476,4.5153286331200002,2.4039837821200001,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E760)","v":0},3.1959001246033441,3.1767869742251138,2.7732182905912328,2.2778990707981088,2.3615578721754948,1.631629594275571,1.0973428805731991,0.6857996062005185,2.896072035743761,3.997411059040898,5.243104067134742,8.0550138168868557,9.131301511007937,11.565203944053916,12.744523916343494,10.690543589272579,8.8248608303927778,7.1317915923811626,4.1537502627879572,1.896244894144774,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E761)","v":0},1.0907799806002296E-4,4.2341820865486306E-3,1.713511455895649,4.4310292657558241,10.479038574294238,8.1234897105627546,5.7679626624308842,3.4132649982366337,1.4005930287116493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E762)","v":0},0.24004666389198642,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749,0.42373259563041749]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},25.133952287555452,41.544214360496007,64.288942367338862,89.248623578831413,117.99007328536618,135.26641569626941,158.31787329459641,182.99304958625558,208.96111804357884,241.80744507289026,262.17437249877219,290.86038282831015,315.51381011117985,379.27234096002076,444.65674115835662,{"$f":"SUM(U749:U763)","v":434.03133110122366},{"$f":"SUM(V749:V763)","v":423.59811755285904},{"$f":"SUM(W749:W763)","v":413.33751752536273},{"$f":"SUM(X749:X763)","v":393.27708560580004},374.06648178782734,356.07966628799454]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E767)","v":0.97855544376141956},{"$f":"SUM('2000:2014'!F767)","v":1.3874884302363699},{"$f":"SUM('2000:2014'!G767)","v":0},{"$f":"SUM('2000:2014'!H767)","v":0},{"$f":"SUM('2000:2014'!I767)","v":0},{"$f":"SUM('2000:2014'!J767)","v":0.36938153329418283},{"$f":"SUM('2000:2014'!K767)","v":1.1368183743720015},{"$f":"SUM('2000:2014'!L767)","v":1.2154437081134317},{"$f":"SUM('2000:2014'!M767)","v":2.5947717767493277},{"$f":"SUM('2000:2014'!N767)","v":8.2939731926559741},{"$f":"SUM('2000:2014'!O767)","v":7.556382414595074},{"$f":"SUM('2000:2014'!P767)","v":2.8149400647316623},{"$f":"SUM('2000:2014'!Q767)","v":3.2080955699999993},{"$f":"SUM('2000:2014'!R767)","v":14.407283669999998},{"$f":"SUM('2000:2014'!S767)","v":1.668588663065848},{"$f":"SUM('2000:2014'!T767)","v":0},{"$f":"SUM('2000:2014'!U767)","v":0},{"$f":"SUM('2000:2014'!V767)","v":0},{"$f":"SUM('2000:2014'!W767)","v":0},{"$f":"SUM('2000:2014'!X767)","v":0},{"$f":"SUM('2000:2014'!Y767)","v":0},{"$f":"SUM('2000:2014'!Z767)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E768)","v":0.24463886094035484},{"$f":"SUM('2000:2014'!F768)","v":0.34687210755909242},{"$f":"SUM('2000:2014'!G768)","v":0},{"$f":"SUM('2000:2014'!H768)","v":0},{"$f":"SUM('2000:2014'!I768)","v":0},{"$f":"SUM('2000:2014'!J768)","v":9.2345383323545679E-2},{"$f":"SUM('2000:2014'!K768)","v":0.28420459359300027},{"$f":"SUM('2000:2014'!L768)","v":0.30386092702835782},{"$f":"SUM('2000:2014'!M768)","v":0.6486929441873317},{"$f":"SUM('2000:2014'!N768)","v":2.0734932981639931},{"$f":"SUM('2000:2014'!O768)","v":0.45896434555873716},{"$f":"SUM('2000:2014'!P768)","v":0.56411227759901883},{"$f":"SUM('2000:2014'!Q768)","v":-0.44237883999999994},{"$f":"SUM('2000:2014'!R768)","v":5.7074395899999999},{"$f":"SUM('2000:2014'!S768)","v":4.4874756764380539},{"$f":"SUM('2000:2014'!T768)","v":0},{"$f":"SUM('2000:2014'!U768)","v":0},{"$f":"SUM('2000:2014'!V768)","v":0},{"$f":"SUM('2000:2014'!W768)","v":0},{"$f":"SUM('2000:2014'!X768)","v":0},{"$f":"SUM('2000:2014'!Y768)","v":0},{"$f":"SUM('2000:2014'!Z768)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E769)","v":5.043606515802896},{"$f":"SUM('2000:2014'!F769)","v":3.6134154173408661},{"$f":"SUM('2000:2014'!G769)","v":4.249466926646825},{"$f":"SUM('2000:2014'!H769)","v":6.8446781681919839},{"$f":"SUM('2000:2014'!I769)","v":9.1195378919214303},{"$f":"SUM('2000:2014'!J769)","v":0},{"$f":"SUM('2000:2014'!K769)","v":0},{"$f":"SUM('2000:2014'!L769)","v":0},{"$f":"SUM('2000:2014'!M769)","v":0},{"$f":"SUM('2000:2014'!N769)","v":0},{"$f":"SUM('2000:2014'!O769)","v":0},{"$f":"SUM('2000:2014'!P769)","v":0},{"$f":"SUM('2000:2014'!Q769)","v":0},{"$f":"SUM('2000:2014'!R769)","v":0},{"$f":"SUM('2000:2014'!S769)","v":0},{"$f":"SUM('2000:2014'!T769)","v":0},{"$f":"SUM('2000:2014'!U769)","v":0},{"$f":"SUM('2000:2014'!V769)","v":0},{"$f":"SUM('2000:2014'!W769)","v":0},{"$f":"SUM('2000:2014'!X769)","v":0},{"$f":"SUM('2000:2014'!Y769)","v":0},{"$f":"SUM('2000:2014'!Z769)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E770)","v":1.9349848471988818},{"$f":"SUM('2000:2014'!F770)","v":1.1802582243745596},{"$f":"SUM('2000:2014'!G770)","v":8.048258521084066E-2},{"$f":"SUM('2000:2014'!H770)","v":0},{"$f":"SUM('2000:2014'!I770)","v":3.5486192267043346E-2},{"$f":"SUM('2000:2014'!J770)","v":7.0119788711600481},{"$f":"SUM('2000:2014'!K770)","v":8.2026774654680032},{"$f":"SUM('2000:2014'!L770)","v":12.438211131023442},{"$f":"SUM('2000:2014'!M770)","v":11.377909611432766},{"$f":"SUM('2000:2014'!N770)","v":8.6230471933959656},{"$f":"SUM('2000:2014'!O770)","v":4.6717592270898018},{"$f":"SUM('2000:2014'!P770)","v":9.7119465632252577},{"$f":"SUM('2000:2014'!Q770)","v":10.70308279},{"$f":"SUM('2000:2014'!R770)","v":22.094247719999998},{"$f":"SUM('2000:2014'!S770)","v":19.713325307964304},{"$f":"SUM('2000:2014'!T770)","v":0},{"$f":"SUM('2000:2014'!U770)","v":0},{"$f":"SUM('2000:2014'!V770)","v":0},{"$f":"SUM('2000:2014'!W770)","v":0},{"$f":"SUM('2000:2014'!X770)","v":0},{"$f":"SUM('2000:2014'!Y770)","v":0},{"$f":"SUM('2000:2014'!Z770)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E771)","v":0},{"$f":"SUM('2000:2014'!F771)","v":0},{"$f":"SUM('2000:2014'!G771)","v":0},{"$f":"SUM('2000:2014'!H771)","v":0},{"$f":"SUM('2000:2014'!I771)","v":0},{"$f":"SUM('2000:2014'!J771)","v":0},{"$f":"SUM('2000:2014'!K771)","v":0},{"$f":"SUM('2000:2014'!L771)","v":0},{"$f":"SUM('2000:2014'!M771)","v":0},{"$f":"SUM('2000:2014'!N771)","v":0},{"$f":"SUM('2000:2014'!O771)","v":0},{"$f":"SUM('2000:2014'!P771)","v":0},{"$f":"SUM('2000:2014'!Q771)","v":0},{"$f":"SUM('2000:2014'!R771)","v":0},{"$f":"SUM('2000:2014'!S771)","v":0},{"$f":"SUM('2000:2014'!T771)","v":0},{"$f":"SUM('2000:2014'!U771)","v":0},{"$f":"SUM('2000:2014'!V771)","v":0},{"$f":"SUM('2000:2014'!W771)","v":0},{"$f":"SUM('2000:2014'!X771)","v":0},{"$f":"SUM('2000:2014'!Y771)","v":0},{"$f":"SUM('2000:2014'!Z771)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E772)","v":0.16385794013496466},{"$f":"SUM('2000:2014'!F772)","v":0.15527042848607711},{"$f":"SUM('2000:2014'!G772)","v":1.4262736619642651E-2},{"$f":"SUM('2000:2014'!H772)","v":0},{"$f":"SUM('2000:2014'!I772)","v":6.2886923004886967E-3},{"$f":"SUM('2000:2014'!J772)","v":9.9767700143223489E-2},{"$f":"SUM('2000:2014'!K772)","v":0.73240328954469036},{"$f":"SUM('2000:2014'!L772)","v":0.6172718550074805},{"$f":"SUM('2000:2014'!M772)","v":0.18128556170199872},{"$f":"SUM('2000:2014'!N772)","v":0.72645847183105106},{"$f":"SUM('2000:2014'!O772)","v":0.24928143241282472},{"$f":"SUM('2000:2014'!P772)","v":0.22895118945548229},{"$f":"SUM('2000:2014'!Q772)","v":0.43725384},{"$f":"SUM('2000:2014'!R772)","v":1.20457591},{"$f":"SUM('2000:2014'!S772)","v":1.4305125331949775},{"$f":"SUM('2000:2014'!T772)","v":0},{"$f":"SUM('2000:2014'!U772)","v":0},{"$f":"SUM('2000:2014'!V772)","v":0},{"$f":"SUM('2000:2014'!W772)","v":0},{"$f":"SUM('2000:2014'!X772)","v":0},{"$f":"SUM('2000:2014'!Y772)","v":0},{"$f":"SUM('2000:2014'!Z772)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E773)","v":2.1917304094485723E-2},{"$f":"SUM('2000:2014'!F773)","v":1.217807282243742E-2},{"$f":"SUM('2000:2014'!G773)","v":0},{"$f":"SUM('2000:2014'!H773)","v":0},{"$f":"SUM('2000:2014'!I773)","v":0},{"$f":"SUM('2000:2014'!J773)","v":0},{"$f":"SUM('2000:2014'!K773)","v":0},{"$f":"SUM('2000:2014'!L773)","v":0},{"$f":"SUM('2000:2014'!M773)","v":1.2309650895191012E-2},{"$f":"SUM('2000:2014'!N773)","v":1.6574945431679016},{"$f":"SUM('2000:2014'!O773)","v":1.6888650000000001},{"$f":"SUM('2000:2014'!P773)","v":0.17966599999999999},{"$f":"SUM('2000:2014'!Q773)","v":0.23271700000000001},{"$f":"SUM('2000:2014'!R773)","v":3.9096900000000004E-3},{"$f":"SUM('2000:2014'!S773)","v":1.0499999999999999E-5},{"$f":"SUM('2000:2014'!T773)","v":0},{"$f":"SUM('2000:2014'!U773)","v":0},{"$f":"SUM('2000:2014'!V773)","v":0},{"$f":"SUM('2000:2014'!W773)","v":0},{"$f":"SUM('2000:2014'!X773)","v":0},{"$f":"SUM('2000:2014'!Y773)","v":0},{"$f":"SUM('2000:2014'!Z773)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E774)","v":0},{"$f":"SUM('2000:2014'!F774)","v":5.8860685308447541E-2},{"$f":"SUM('2000:2014'!G774)","v":0},{"$f":"SUM('2000:2014'!H774)","v":0},{"$f":"SUM('2000:2014'!I774)","v":0},{"$f":"SUM('2000:2014'!J774)","v":0},{"$f":"SUM('2000:2014'!K774)","v":0},{"$f":"SUM('2000:2014'!L774)","v":3.9466599455550047E-2},{"$f":"SUM('2000:2014'!M774)","v":0.11444734283725727},{"$f":"SUM('2000:2014'!N774)","v":0.15046118807683451},{"$f":"SUM('2000:2014'!O774)","v":0.106033},{"$f":"SUM('2000:2014'!P774)","v":1.11086485},{"$f":"SUM('2000:2014'!Q774)","v":0.7477100619999999},{"$f":"SUM('2000:2014'!R774)","v":4.3153519799999991},{"$f":"SUM('2000:2014'!S774)","v":11.198821268000003},{"$f":"SUM('2000:2014'!T774)","v":0},{"$f":"SUM('2000:2014'!U774)","v":0},{"$f":"SUM('2000:2014'!V774)","v":0},{"$f":"SUM('2000:2014'!W774)","v":0},{"$f":"SUM('2000:2014'!X774)","v":0},{"$f":"SUM('2000:2014'!Y774)","v":0},{"$f":"SUM('2000:2014'!Z774)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E775)","v":12.208730058094311},{"$f":"SUM('2000:2014'!F775)","v":9.9794326068943047},{"$f":"SUM('2000:2014'!G775)","v":18.357697123114285},{"$f":"SUM('2000:2014'!H775)","v":17.792160501528283},{"$f":"SUM('2000:2014'!I775)","v":16.289174589846503},{"$f":"SUM('2000:2014'!J775)","v":16.519136462668907},{"$f":"SUM('2000:2014'!K775)","v":20.102240359656768},{"$f":"SUM('2000:2014'!L775)","v":18.322293692693325},{"$f":"SUM('2000:2014'!M775)","v":17.313052915651415},{"$f":"SUM('2000:2014'!N775)","v":19.025756157232873},{"$f":"SUM('2000:2014'!O775)","v":8.6456709735978077},{"$f":"SUM('2000:2014'!P775)","v":19.548016949035855},{"$f":"SUM('2000:2014'!Q775)","v":17.653006619999999},{"$f":"SUM('2000:2014'!R775)","v":20.333380379999998},{"$f":"SUM('2000:2014'!S775)","v":29.78935886108853},{"$f":"SUM('2000:2014'!T775)","v":0},{"$f":"SUM('2000:2014'!U775)","v":0},{"$f":"SUM('2000:2014'!V775)","v":0},{"$f":"SUM('2000:2014'!W775)","v":0},{"$f":"SUM('2000:2014'!X775)","v":0},{"$f":"SUM('2000:2014'!Y775)","v":0},{"$f":"SUM('2000:2014'!Z775)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E776)","v":1.1016054510347466},{"$f":"SUM('2000:2014'!F776)","v":0.24356145644874844},{"$f":"SUM('2000:2014'!G776)","v":5.0938345070152321E-3},{"$f":"SUM('2000:2014'!H776)","v":0.17596740312459891},{"$f":"SUM('2000:2014'!I776)","v":7.7978811546333071E-2},{"$f":"SUM('2000:2014'!J776)","v":0},{"$f":"SUM('2000:2014'!K776)","v":0},{"$f":"SUM('2000:2014'!L776)","v":0},{"$f":"SUM('2000:2014'!M776)","v":0},{"$f":"SUM('2000:2014'!N776)","v":0},{"$f":"SUM('2000:2014'!O776)","v":0},{"$f":"SUM('2000:2014'!P776)","v":0.22215463859999998},{"$f":"SUM('2000:2014'!Q776)","v":0.39136409680000001},{"$f":"SUM('2000:2014'!R776)","v":0.83546901119999994},{"$f":"SUM('2000:2014'!S776)","v":2.5612742260000001},{"$f":"SUM('2000:2014'!T776)","v":0},{"$f":"SUM('2000:2014'!U776)","v":0},{"$f":"SUM('2000:2014'!V776)","v":0},{"$f":"SUM('2000:2014'!W776)","v":0},{"$f":"SUM('2000:2014'!X776)","v":0},{"$f":"SUM('2000:2014'!Y776)","v":0},{"$f":"SUM('2000:2014'!Z776)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E777)","v":0},{"$f":"SUM('2000:2014'!F777)","v":0},{"$f":"SUM('2000:2014'!G777)","v":0},{"$f":"SUM('2000:2014'!H777)","v":0},{"$f":"SUM('2000:2014'!I777)","v":0},{"$f":"SUM('2000:2014'!J777)","v":0},{"$f":"SUM('2000:2014'!K777)","v":0},{"$f":"SUM('2000:2014'!L777)","v":0},{"$f":"SUM('2000:2014'!M777)","v":0},{"$f":"SUM('2000:2014'!N777)","v":0},{"$f":"SUM('2000:2014'!O777)","v":0},{"$f":"SUM('2000:2014'!P777)","v":0.52670989000000001},{"$f":"SUM('2000:2014'!Q777)","v":0.76621151640000007},{"$f":"SUM('2000:2014'!R777)","v":3.2405088346000004},{"$f":"SUM('2000:2014'!S777)","v":6.9331096622000006},{"$f":"SUM('2000:2014'!T777)","v":0},{"$f":"SUM('2000:2014'!U777)","v":0},{"$f":"SUM('2000:2014'!V777)","v":0},{"$f":"SUM('2000:2014'!W777)","v":0},{"$f":"SUM('2000:2014'!X777)","v":0},{"$f":"SUM('2000:2014'!Y777)","v":0},{"$f":"SUM('2000:2014'!Z777)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E778)","v":3.1959001246033441},{"$f":"SUM('2000:2014'!F778)","v":0.62006687454243858},{"$f":"SUM('2000:2014'!G778)","v":0.35962471619527531},{"$f":"SUM('2000:2014'!H778)","v":0.3397991232750876},{"$f":"SUM('2000:2014'!I778)","v":0.98673696910061537},{"$f":"SUM('2000:2014'!J778)","v":0.37049728364342838},{"$f":"SUM('2000:2014'!K778)","v":1.0582796489973505E-3},{"$f":"SUM('2000:2014'!L778)","v":0},{"$f":"SUM('2000:2014'!M778)","v":2.5498907606768682},{"$f":"SUM('2000:2014'!N778)","v":1.882975681911119},{"$f":"SUM('2000:2014'!O778)","v":1.7261352086818851},{"$f":"SUM('2000:2014'!P778)","v":4.0809714643002311},{"$f":"SUM('2000:2014'!Q778)","v":3.1243881452000002},{"$f":"SUM('2000:2014'!R778)","v":5.1067746852000004},{"$f":"SUM('2000:2014'!S778)","v":4.6185580854159127},{"$f":"SUM('2000:2014'!T778)","v":0},{"$f":"SUM('2000:2014'!U778)","v":0},{"$f":"SUM('2000:2014'!V778)","v":0},{"$f":"SUM('2000:2014'!W778)","v":0},{"$f":"SUM('2000:2014'!X778)","v":0},{"$f":"SUM('2000:2014'!Y778)","v":0},{"$f":"SUM('2000:2014'!Z778)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E779)","v":1.0907799806002296E-4},{"$f":"SUM('2000:2014'!F779)","v":4.1469196881006119E-3},{"$f":"SUM('2000:2014'!G779)","v":1.7101284733463324},{"$f":"SUM('2000:2014'!H779)","v":3.0603947040666739},{"$f":"SUM('2000:2014'!I779)","v":7.0029651435582467},{"$f":"SUM('2000:2014'!J779)","v":0},{"$f":"SUM('2000:2014'!K779)","v":0},{"$f":"SUM('2000:2014'!L779)","v":0},{"$f":"SUM('2000:2014'!M779)","v":0},{"$f":"SUM('2000:2014'!N779)","v":0},{"$f":"SUM('2000:2014'!O779)","v":0},{"$f":"SUM('2000:2014'!P779)","v":0},{"$f":"SUM('2000:2014'!Q779)","v":0},{"$f":"SUM('2000:2014'!R779)","v":0},{"$f":"SUM('2000:2014'!S779)","v":0},{"$f":"SUM('2000:2014'!T779)","v":0},{"$f":"SUM('2000:2014'!U779)","v":0},{"$f":"SUM('2000:2014'!V779)","v":0},{"$f":"SUM('2000:2014'!W779)","v":0},{"$f":"SUM('2000:2014'!X779)","v":0},{"$f":"SUM('2000:2014'!Y779)","v":0},{"$f":"SUM('2000:2014'!Z779)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E780)","v":0.24004666389198642},{"$f":"SUM('2000:2014'!F780)","v":0.18368593173843106},{"$f":"SUM('2000:2014'!G780)","v":0},{"$f":"SUM('2000:2014'!H780)","v":0},{"$f":"SUM('2000:2014'!I780)","v":0},{"$f":"SUM('2000:2014'!J780)","v":0},{"$f":"SUM('2000:2014'!K780)","v":0},{"$f":"SUM('2000:2014'!L780)","v":0},{"$f":"SUM('2000:2014'!M780)","v":0},{"$f":"SUM('2000:2014'!N780)","v":0},{"$f":"SUM('2000:2014'!O780)","v":0},{"$f":"SUM('2000:2014'!P780)","v":0},{"$f":"SUM('2000:2014'!Q780)","v":0},{"$f":"SUM('2000:2014'!R780)","v":0},{"$f":"SUM('2000:2014'!S780)","v":0},{"$f":"SUM('2000:2014'!T780)","v":0},{"$f":"SUM('2000:2014'!U780)","v":0},{"$f":"SUM('2000:2014'!V780)","v":0},{"$f":"SUM('2000:2014'!W780)","v":0},{"$f":"SUM('2000:2014'!X780)","v":0},{"$f":"SUM('2000:2014'!Y780)","v":0},{"$f":"SUM('2000:2014'!Z780)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E766:E780)","v":25.133952287555452},17.785237155439873,24.776756395640216,28.212999900186627,33.518168290540665,24.463107234233334,30.459402362283459,32.93654791332159,34.792360564132153,42.433659726435714,25.103091601936132,38.988333886947508,36.821450800399994,77.248941470999995,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E785)","v":0},{"$f":"SUM('2000:2014'!F785)","v":1.2231943047017744E-2},{"$f":"SUM('2000:2014'!G785)","v":2.957554842497237E-2},{"$f":"SUM('2000:2014'!H785)","v":2.957554842497237E-2},{"$f":"SUM('2000:2014'!I785)","v":2.9575548424972373E-2},{"$f":"SUM('2000:2014'!J785)","v":2.9575548424972373E-2},{"$f":"SUM('2000:2014'!K785)","v":3.4192817591149657E-2},{"$f":"SUM('2000:2014'!L785)","v":4.8403047270799679E-2},{"$f":"SUM('2000:2014'!M785)","v":6.3596093622217575E-2},{"$f":"SUM('2000:2014'!N785)","v":9.6030740831584166E-2},{"$f":"SUM('2000:2014'!O785)","v":9.9852702869891924E-2},{"$f":"SUM('2000:2014'!P785)","v":0.29416018592222226},{"$f":"SUM('2000:2014'!Q785)","v":0.32934693673136806},{"$f":"SUM('2000:2014'!R785)","v":0.36944813135636806},{"$f":"SUM('2000:2014'!S785)","v":0.54953917723136803},{"$f":"SUM('2000:2014'!T785)","v":0.28519826775984558},{"$f":"SUM('2000:2014'!U785)","v":0.28519826775984558},{"$f":"SUM('2000:2014'!V785)","v":0.28519826775984564},{"$f":"SUM('2000:2014'!W785)","v":0.57039653551969127},{"$f":"SUM('2000:2014'!X785)","v":0.57039653551969116},{"$f":"SUM('2000:2014'!Y785)","v":0.57039653551969116},{"$f":"SUM('2000:2014'!Z785)","v":0.57039653551969116}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E786)","v":0},{"$f":"SUM('2000:2014'!F786)","v":4.0773143490059139E-3},{"$f":"SUM('2000:2014'!G786)","v":9.8585161416574543E-3},{"$f":"SUM('2000:2014'!H786)","v":9.8585161416574543E-3},{"$f":"SUM('2000:2014'!I786)","v":9.8585161416574561E-3},{"$f":"SUM('2000:2014'!J786)","v":9.8585161416574543E-3},{"$f":"SUM('2000:2014'!K786)","v":1.1397605863716551E-2},{"$f":"SUM('2000:2014'!L786)","v":1.6134349090266557E-2},{"$f":"SUM('2000:2014'!M786)","v":2.1198697874072522E-2},{"$f":"SUM('2000:2014'!N786)","v":3.2010246943861384E-2},{"$f":"SUM('2000:2014'!O786)","v":3.3284234289963965E-2},{"$f":"SUM('2000:2014'!P786)","v":7.4217874339240222E-2},{"$f":"SUM('2000:2014'!Q786)","v":8.3619745632557196E-2},{"$f":"SUM('2000:2014'!R786)","v":-0.35875909436744274},{"$f":"SUM('2000:2014'!S786)","v":0.17874373879922389},{"$f":"SUM('2000:2014'!T786)","v":0.12676750003659573},{"$f":"SUM('2000:2014'!U786)","v":0.12676750003659573},{"$f":"SUM('2000:2014'!V786)","v":0.12676750003659573},{"$f":"SUM('2000:2014'!W786)","v":0.25353500007319146},{"$f":"SUM('2000:2014'!X786)","v":0.25353500007319146},{"$f":"SUM('2000:2014'!Y786)","v":0.25353500007319146},{"$f":"SUM('2000:2014'!Z786)","v":0.25353500007319152}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E787)","v":0},{"$f":"SUM('2000:2014'!F787)","v":8.4060108596714936E-2},{"$f":"SUM('2000:2014'!G787)","v":0.14428369888572937},{"$f":"SUM('2000:2014'!H787)","v":0.21510814766317643},{"$f":"SUM('2000:2014'!I787)","v":0.32918611713304291},{"$f":"SUM('2000:2014'!J787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!K787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!L787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!M787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!N787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!O787)","v":0.24058920766586672},{"$f":"SUM('2000:2014'!P787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!Q787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!R787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!S787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!T787)","v":0.24058920766586672},{"$f":"SUM('2000:2014'!U787)","v":0.24058920766586672},{"$f":"SUM('2000:2014'!V787)","v":0.24058920766586672},{"$f":"SUM('2000:2014'!W787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!X787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!Y787)","v":0.48117841533173344},{"$f":"SUM('2000:2014'!Z787)","v":0.48117841533173344}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E788)","v":0},{"$f":"SUM('2000:2014'!F788)","v":3.2249747453314694E-2},{"$f":"SUM('2000:2014'!G788)","v":5.1920717859557354E-2},{"$f":"SUM('2000:2014'!H788)","v":5.3262094279738041E-2},{"$f":"SUM('2000:2014'!I788)","v":5.3262094279738034E-2},{"$f":"SUM('2000:2014'!J788)","v":5.3853530817522081E-2},{"$f":"SUM('2000:2014'!K788)","v":0.17071984533685622},{"$f":"SUM('2000:2014'!L788)","v":0.30743113642798958},{"$f":"SUM('2000:2014'!M788)","v":0.51473465527838025},{"$f":"SUM('2000:2014'!N788)","v":0.70436648213559305},{"$f":"SUM('2000:2014'!O788)","v":0.42404196767942959},{"$f":"SUM('2000:2014'!P788)","v":0.92594658914368921},{"$f":"SUM('2000:2014'!Q788)","v":1.0878123651974434},{"$f":"SUM('2000:2014'!R788)","v":1.2661970783641101},{"$f":"SUM('2000:2014'!S788)","v":1.6344345403641101},{"$f":"SUM('2000:2014'!T788)","v":0.9814949810817577},{"$f":"SUM('2000:2014'!U788)","v":0.98149498108175759},{"$f":"SUM('2000:2014'!V788)","v":0.98149498108175748},{"$f":"SUM('2000:2014'!W788)","v":1.962989962163515},{"$f":"SUM('2000:2014'!X788)","v":1.962989962163515},{"$f":"SUM('2000:2014'!Y788)","v":1.9629899621635152},{"$f":"SUM('2000:2014'!Z788)","v":1.9629899621635152}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E789)","v":0},{"$f":"SUM('2000:2014'!F789)","v":0},{"$f":"SUM('2000:2014'!G789)","v":0},{"$f":"SUM('2000:2014'!H789)","v":0},{"$f":"SUM('2000:2014'!I789)","v":0},{"$f":"SUM('2000:2014'!J789)","v":0},{"$f":"SUM('2000:2014'!K789)","v":0},{"$f":"SUM('2000:2014'!L789)","v":0},{"$f":"SUM('2000:2014'!M789)","v":0},{"$f":"SUM('2000:2014'!N789)","v":0},{"$f":"SUM('2000:2014'!O789)","v":0},{"$f":"SUM('2000:2014'!P789)","v":0},{"$f":"SUM('2000:2014'!Q789)","v":0},{"$f":"SUM('2000:2014'!R789)","v":0},{"$f":"SUM('2000:2014'!S789)","v":0},{"$f":"SUM('2000:2014'!T789)","v":0},{"$f":"SUM('2000:2014'!U789)","v":0},{"$f":"SUM('2000:2014'!V789)","v":0},{"$f":"SUM('2000:2014'!W789)","v":0},{"$f":"SUM('2000:2014'!X789)","v":0},{"$f":"SUM('2000:2014'!Y789)","v":0},{"$f":"SUM('2000:2014'!Z789)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E790)","v":0},{"$f":"SUM('2000:2014'!F790)","v":4.0964485033741166E-3},{"$f":"SUM('2000:2014'!G790)","v":7.9782092155260449E-3},{"$f":"SUM('2000:2014'!H790)","v":8.3347776310171099E-3},{"$f":"SUM('2000:2014'!I790)","v":8.3347776310171099E-3},{"$f":"SUM('2000:2014'!J790)","v":8.4919949385293281E-3},{"$f":"SUM('2000:2014'!K790)","v":1.0986187442109916E-2},{"$f":"SUM('2000:2014'!L790)","v":2.9296269680727176E-2},{"$f":"SUM('2000:2014'!M790)","v":4.4728066055914187E-2},{"$f":"SUM('2000:2014'!N790)","v":4.9260205098464148E-2},{"$f":"SUM('2000:2014'!O790)","v":3.3710833447120211E-2},{"$f":"SUM('2000:2014'!P790)","v":7.3653702704561036E-2},{"$f":"SUM('2000:2014'!Q790)","v":7.9377482440948097E-2},{"$f":"SUM('2000:2014'!R790)","v":9.0308828440948091E-2},{"$f":"SUM('2000:2014'!S790)","v":0.12042322619094809},{"$f":"SUM('2000:2014'!T790)","v":7.8093019760411261E-2},{"$f":"SUM('2000:2014'!U790)","v":7.8093019760411261E-2},{"$f":"SUM('2000:2014'!V790)","v":7.8093019760411261E-2},{"$f":"SUM('2000:2014'!W790)","v":0.15618603952082252},{"$f":"SUM('2000:2014'!X790)","v":0.15618603952082252},{"$f":"SUM('2000:2014'!Y790)","v":0.15618603952082252},{"$f":"SUM('2000:2014'!Z790)","v":0.15618603952082252}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E791)","v":0},{"$f":"SUM('2000:2014'!F791)","v":5.4793260236214313E-4},{"$f":"SUM('2000:2014'!G791)","v":8.5238442292307859E-4},{"$f":"SUM('2000:2014'!H791)","v":8.5238442292307859E-4},{"$f":"SUM('2000:2014'!I791)","v":8.5238442292307848E-4},{"$f":"SUM('2000:2014'!J791)","v":8.5238442292307848E-4},{"$f":"SUM('2000:2014'!K791)","v":8.5238442292307848E-4},{"$f":"SUM('2000:2014'!L791)","v":8.5238442292307837E-4},{"$f":"SUM('2000:2014'!M791)","v":8.5238442292307837E-4},{"$f":"SUM('2000:2014'!N791)","v":1.1601256953028536E-3},{"$f":"SUM('2000:2014'!O791)","v":2.1298744637250198E-2},{"$f":"SUM('2000:2014'!P791)","v":8.4819114274500396E-2},{"$f":"SUM('2000:2014'!Q791)","v":8.9310764274500395E-2},{"$f":"SUM('2000:2014'!R791)","v":9.5128689274500397E-2},{"$f":"SUM('2000:2014'!S791)","v":9.5226431524500402E-2},{"$f":"SUM('2000:2014'!T791)","v":4.7613347012250201E-2},{"$f":"SUM('2000:2014'!U791)","v":4.7613347012250201E-2},{"$f":"SUM('2000:2014'!V791)","v":4.7613347012250201E-2},{"$f":"SUM('2000:2014'!W791)","v":9.5226694024500402E-2},{"$f":"SUM('2000:2014'!X791)","v":9.5226694024500402E-2},{"$f":"SUM('2000:2014'!Y791)","v":9.5226694024500402E-2},{"$f":"SUM('2000:2014'!Z791)","v":9.5226694024500388E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E792)","v":0},{"$f":"SUM('2000:2014'!F792)","v":0},{"$f":"SUM('2000:2014'!G792)","v":1.4715171327111885E-3},{"$f":"SUM('2000:2014'!H792)","v":1.4715171327111885E-3},{"$f":"SUM('2000:2014'!I792)","v":1.4715171327111885E-3},{"$f":"SUM('2000:2014'!J792)","v":1.4715171327111885E-3},{"$f":"SUM('2000:2014'!K792)","v":1.4715171327111887E-3},{"$f":"SUM('2000:2014'!L792)","v":1.4715171327111887E-3},{"$f":"SUM('2000:2014'!M792)","v":2.4581821190999397E-3},{"$f":"SUM('2000:2014'!N792)","v":5.3193656900313718E-3},{"$f":"SUM('2000:2014'!O792)","v":4.5404476959761174E-3},{"$f":"SUM('2000:2014'!P792)","v":1.1731720391952236E-2},{"$f":"SUM('2000:2014'!Q792)","v":3.9503341641952239E-2},{"$f":"SUM('2000:2014'!R792)","v":5.8196093191952229E-2},{"$f":"SUM('2000:2014'!S792)","v":0.1660798926919522},{"$f":"SUM('2000:2014'!T792)","v":0.22302521219597615},{"$f":"SUM('2000:2014'!U792)","v":0.22302521219597615},{"$f":"SUM('2000:2014'!V792)","v":0.22302521219597612},{"$f":"SUM('2000:2014'!W792)","v":0.4460504243919523},{"$f":"SUM('2000:2014'!X792)","v":0.4460504243919523},{"$f":"SUM('2000:2014'!Y792)","v":0.4460504243919523},{"$f":"SUM('2000:2014'!Z792)","v":0.4460504243919523}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E793)","v":0},{"$f":"SUM('2000:2014'!F793)","v":0.48834920232377244},{"$f":"SUM('2000:2014'!G793)","v":0.88752650659954457},{"$f":"SUM('2000:2014'!H793)","v":1.621834391524116},{"$f":"SUM('2000:2014'!I793)","v":2.333520811585247},{"$f":"SUM('2000:2014'!J793)","v":2.9850877951791071},{"$f":"SUM('2000:2014'!K793)","v":3.6458532536858632},{"$f":"SUM('2000:2014'!L793)","v":4.4499428680721342},{"$f":"SUM('2000:2014'!M793)","v":5.1828346157798677},{"$f":"SUM('2000:2014'!N793)","v":5.8753567324059244},{"$f":"SUM('2000:2014'!O793)","v":3.3181934893476197},{"$f":"SUM('2000:2014'!P793)","v":6.9822138176391517},{"$f":"SUM('2000:2014'!Q793)","v":7.7641344956005858},{"$f":"SUM('2000:2014'!R793)","v":8.4702547604005858},{"$f":"SUM('2000:2014'!S793)","v":9.2835899756005862},{"$f":"SUM('2000:2014'!T793)","v":5.2375821650220633},{"$f":"SUM('2000:2014'!U793)","v":5.2375821650220651},{"$f":"SUM('2000:2014'!V793)","v":5.2375821650220633},{"$f":"SUM('2000:2014'!W793)","v":10.47516433004413},{"$f":"SUM('2000:2014'!X793)","v":10.47516433004413},{"$f":"SUM('2000:2014'!Y793)","v":10.475164330044127},{"$f":"SUM('2000:2014'!Z793)","v":10.475164330044127}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E794)","v":0},{"$f":"SUM('2000:2014'!F794)","v":0.11016054510347466},{"$f":"SUM('2000:2014'!G794)","v":0.13451669074834952},{"$f":"SUM('2000:2014'!H794)","v":0.13502607419905105},{"$f":"SUM('2000:2014'!I794)","v":0.15262281451151097},{"$f":"SUM('2000:2014'!J794)","v":0.16042069566614425},{"$f":"SUM('2000:2014'!K794)","v":0.16042069566614423},{"$f":"SUM('2000:2014'!L794)","v":0.16042069566614423},{"$f":"SUM('2000:2014'!M794)","v":0.16042069566614423},{"$f":"SUM('2000:2014'!N794)","v":0.16042069566614423},{"$f":"SUM('2000:2014'!O794)","v":8.0210347833072113E-2},{"$f":"SUM('2000:2014'!P794)","v":0.10534042311440689},{"$f":"SUM('2000:2014'!Q794)","v":6.0297541600232145E-2},{"$f":"SUM('2000:2014'!R794)","v":8.7001186732443947E-2},{"$f":"SUM('2000:2014'!S794)","v":0.16149502597086324},{"$f":"SUM('2000:2014'!T794)","v":0.20441203920731665},{"$f":"SUM('2000:2014'!U794)","v":0.20051309863},{"$f":"SUM('2000:2014'!V794)","v":0.20051309863},{"$f":"SUM('2000:2014'!W794)","v":0.40102619726000011},{"$f":"SUM('2000:2014'!X794)","v":0.40102619726000005},{"$f":"SUM('2000:2014'!Y794)","v":0.40102619726000005},{"$f":"SUM('2000:2014'!Z794)","v":0.40102619726000005}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E795)","v":0},{"$f":"SUM('2000:2014'!F795)","v":0},{"$f":"SUM('2000:2014'!G795)","v":0},{"$f":"SUM('2000:2014'!H795)","v":0},{"$f":"SUM('2000:2014'!I795)","v":0},{"$f":"SUM('2000:2014'!J795)","v":0},{"$f":"SUM('2000:2014'!K795)","v":0},{"$f":"SUM('2000:2014'!L795)","v":0},{"$f":"SUM('2000:2014'!M795)","v":0},{"$f":"SUM('2000:2014'!N795)","v":0},{"$f":"SUM('2000:2014'!O795)","v":0},{"$f":"SUM('2000:2014'!P795)","v":0},{"$f":"SUM('2000:2014'!Q795)","v":0.105341978},{"$f":"SUM('2000:2014'!R795)","v":0.25858428127999999},{"$f":"SUM('2000:2014'!S795)","v":0.90668604820000009},{"$f":"SUM('2000:2014'!T795)","v":1.1466539903200001},{"$f":"SUM('2000:2014'!U795)","v":1.1466539903199999},{"$f":"SUM('2000:2014'!V795)","v":1.1466539903199999},{"$f":"SUM('2000:2014'!W795)","v":2.2406369916400002},{"$f":"SUM('2000:2014'!X795)","v":2.1113448510000001},{"$f":"SUM('2000:2014'!Y795)","v":1.7106728159000002},{"$f":"SUM('2000:2014'!Z795)","v":0.6933109662200001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E796)","v":0},{"$f":"SUM('2000:2014'!F796)","v":0.63918002492066883},{"$f":"SUM('2000:2014'!G796)","v":0.76319339982915657},{"$f":"SUM('2000:2014'!H796)","v":0.83511834306821164},{"$f":"SUM('2000:2014'!I796)","v":0.90307816772322924},{"$f":"SUM('2000:2014'!J796)","v":1.1004255615433522},{"$f":"SUM('2000:2014'!K796)","v":0.53534499335136898},{"$f":"SUM('2000:2014'!L796)","v":0.41154327437268073},{"$f":"SUM('2000:2014'!M796)","v":0.33961833113362577},{"$f":"SUM('2000:2014'!N796)","v":0.78163665861398191},{"$f":"SUM('2000:2014'!O796)","v":0.48044220058804132},{"$f":"SUM('2000:2014'!P796)","v":1.2690617145481167},{"$f":"SUM('2000:2014'!Q796)","v":2.0481004510789202},{"$f":"SUM('2000:2014'!R796)","v":2.6728722521540202},{"$f":"SUM('2000:2014'!S796)","v":3.4392381131263337},{"$f":"SUM('2000:2014'!T796)","v":2.0539803270709149},{"$f":"SUM('2000:2014'!U796)","v":1.8656827588798031},{"$f":"SUM('2000:2014'!V796)","v":1.6930692380116144},{"$f":"SUM('2000:2014'!W796)","v":2.9780413295932062},{"$f":"SUM('2000:2014'!X796)","v":2.2575053686431827},{"$f":"SUM('2000:2014'!Y796)","v":1.4343890856031827},{"$f":"SUM('2000:2014'!Z796)","v":0.46185580854159125}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E797)","v":0},{"$f":"SUM('2000:2014'!F797)","v":2.1815599612004593E-5},{"$f":"SUM('2000:2014'!G797)","v":8.5119953723212691E-4},{"$f":"SUM('2000:2014'!H797)","v":0.34287689420649858},{"$f":"SUM('2000:2014'!I797)","v":0.95495583501983339},{"$f":"SUM('2000:2014'!J797)","v":2.3555488637314825},{"$f":"SUM('2000:2014'!K797)","v":2.3555270481318704},{"$f":"SUM('2000:2014'!L797)","v":2.354697664194251},{"$f":"SUM('2000:2014'!M797)","v":2.012671969524984},{"$f":"SUM('2000:2014'!N797)","v":1.4005930287116493},{"$f":"SUM('2000:2014'!O797)","v":0},{"$f":"SUM('2000:2014'!P797)","v":0},{"$f":"SUM('2000:2014'!Q797)","v":0},{"$f":"SUM('2000:2014'!R797)","v":0},{"$f":"SUM('2000:2014'!S797)","v":0},{"$f":"SUM('2000:2014'!T797)","v":0},{"$f":"SUM('2000:2014'!U797)","v":0},{"$f":"SUM('2000:2014'!V797)","v":0},{"$f":"SUM('2000:2014'!W797)","v":0},{"$f":"SUM('2000:2014'!X797)","v":0},{"$f":"SUM('2000:2014'!Y797)","v":0},{"$f":"SUM('2000:2014'!Z797)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E798)","v":0},{"$f":"SUM('2000:2014'!F798)","v":0},{"$f":"SUM('2000:2014'!G798)","v":0},{"$f":"SUM('2000:2014'!H798)","v":0},{"$f":"SUM('2000:2014'!I798)","v":0},{"$f":"SUM('2000:2014'!J798)","v":0},{"$f":"SUM('2000:2014'!K798)","v":0},{"$f":"SUM('2000:2014'!L798)","v":0},{"$f":"SUM('2000:2014'!M798)","v":0},{"$f":"SUM('2000:2014'!N798)","v":0},{"$f":"SUM('2000:2014'!O798)","v":0},{"$f":"SUM('2000:2014'!P798)","v":0},{"$f":"SUM('2000:2014'!Q798)","v":0},{"$f":"SUM('2000:2014'!R798)","v":0},{"$f":"SUM('2000:2014'!S798)","v":0},{"$f":"SUM('2000:2014'!T798)","v":0},{"$f":"SUM('2000:2014'!U798)","v":0},{"$f":"SUM('2000:2014'!V798)","v":0},{"$f":"SUM('2000:2014'!W798)","v":0},{"$f":"SUM('2000:2014'!X798)","v":0},{"$f":"SUM('2000:2014'!Y798)","v":0},{"$f":"SUM('2000:2014'!Z798)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},1.3749750824993174,2.0320283887973596,3.253318688694073,4.7767185840058835,7.1867648233301358,7.4079447639564471,8.2613716216623612,8.8242921068089633,9.5873326971242712,4.7361641760542321,10.302323557409576,12.168023517530241,13.490410622159219,17.016634585031618,10.625410057132999,10.433213548364572,10.26060002749638,20.060431919562745,19.210603817972721,17.986815499832716,15.996920373091125]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E803)","v":0},{"$f":"SUM('2000:2014'!F803)","v":0},{"$f":"SUM('2000:2014'!G803)","v":0},{"$f":"SUM('2000:2014'!H803)","v":0},{"$f":"SUM('2000:2014'!I803)","v":0},{"$f":"SUM('2000:2014'!J803)","v":0},{"$f":"SUM('2000:2014'!K803)","v":0},{"$f":"SUM('2000:2014'!L803)","v":0},{"$f":"SUM('2000:2014'!M803)","v":0},{"$f":"SUM('2000:2014'!N803)","v":0},{"$f":"SUM('2000:2014'!O803)","v":0},{"$f":"SUM('2000:2014'!P803)","v":0},{"$f":"SUM('2000:2014'!Q803)","v":0},{"$f":"SUM('2000:2014'!R803)","v":0},{"$f":"SUM('2000:2014'!S803)","v":0},{"$f":"SUM('2000:2014'!T803)","v":0},{"$f":"SUM('2000:2014'!U803)","v":0},{"$f":"SUM('2000:2014'!V803)","v":0},{"$f":"SUM('2000:2014'!W803)","v":0},{"$f":"SUM('2000:2014'!X803)","v":0},{"$f":"SUM('2000:2014'!Y803)","v":0},{"$f":"SUM('2000:2014'!Z803)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E804)","v":0},{"$f":"SUM('2000:2014'!F804)","v":0},{"$f":"SUM('2000:2014'!G804)","v":0},{"$f":"SUM('2000:2014'!H804)","v":0},{"$f":"SUM('2000:2014'!I804)","v":0},{"$f":"SUM('2000:2014'!J804)","v":0},{"$f":"SUM('2000:2014'!K804)","v":0},{"$f":"SUM('2000:2014'!L804)","v":0},{"$f":"SUM('2000:2014'!M804)","v":0},{"$f":"SUM('2000:2014'!N804)","v":0},{"$f":"SUM('2000:2014'!O804)","v":0},{"$f":"SUM('2000:2014'!P804)","v":0},{"$f":"SUM('2000:2014'!Q804)","v":0},{"$f":"SUM('2000:2014'!R804)","v":0},{"$f":"SUM('2000:2014'!S804)","v":0},{"$f":"SUM('2000:2014'!T804)","v":0},{"$f":"SUM('2000:2014'!U804)","v":0},{"$f":"SUM('2000:2014'!V804)","v":0},{"$f":"SUM('2000:2014'!W804)","v":0},{"$f":"SUM('2000:2014'!X804)","v":0},{"$f":"SUM('2000:2014'!Y804)","v":0},{"$f":"SUM('2000:2014'!Z804)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E805)","v":0},{"$f":"SUM('2000:2014'!F805)","v":0},{"$f":"SUM('2000:2014'!G805)","v":0},{"$f":"SUM('2000:2014'!H805)","v":0},{"$f":"SUM('2000:2014'!I805)","v":0},{"$f":"SUM('2000:2014'!J805)","v":0},{"$f":"SUM('2000:2014'!K805)","v":0},{"$f":"SUM('2000:2014'!L805)","v":0},{"$f":"SUM('2000:2014'!M805)","v":0},{"$f":"SUM('2000:2014'!N805)","v":0},{"$f":"SUM('2000:2014'!O805)","v":0},{"$f":"SUM('2000:2014'!P805)","v":0},{"$f":"SUM('2000:2014'!Q805)","v":0},{"$f":"SUM('2000:2014'!R805)","v":0},{"$f":"SUM('2000:2014'!S805)","v":0},{"$f":"SUM('2000:2014'!T805)","v":0},{"$f":"SUM('2000:2014'!U805)","v":0},{"$f":"SUM('2000:2014'!V805)","v":0},{"$f":"SUM('2000:2014'!W805)","v":0},{"$f":"SUM('2000:2014'!X805)","v":0},{"$f":"SUM('2000:2014'!Y805)","v":0},{"$f":"SUM('2000:2014'!Z805)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E806)","v":0},{"$f":"SUM('2000:2014'!F806)","v":0},{"$f":"SUM('2000:2014'!G806)","v":0},{"$f":"SUM('2000:2014'!H806)","v":0},{"$f":"SUM('2000:2014'!I806)","v":0},{"$f":"SUM('2000:2014'!J806)","v":0},{"$f":"SUM('2000:2014'!K806)","v":0},{"$f":"SUM('2000:2014'!L806)","v":0},{"$f":"SUM('2000:2014'!M806)","v":0},{"$f":"SUM('2000:2014'!N806)","v":0},{"$f":"SUM('2000:2014'!O806)","v":0},{"$f":"SUM('2000:2014'!P806)","v":0},{"$f":"SUM('2000:2014'!Q806)","v":0},{"$f":"SUM('2000:2014'!R806)","v":0},{"$f":"SUM('2000:2014'!S806)","v":0},{"$f":"SUM('2000:2014'!T806)","v":0},{"$f":"SUM('2000:2014'!U806)","v":0},{"$f":"SUM('2000:2014'!V806)","v":0},{"$f":"SUM('2000:2014'!W806)","v":0},{"$f":"SUM('2000:2014'!X806)","v":0},{"$f":"SUM('2000:2014'!Y806)","v":0},{"$f":"SUM('2000:2014'!Z806)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E807)","v":0},{"$f":"SUM('2000:2014'!F807)","v":0},{"$f":"SUM('2000:2014'!G807)","v":0},{"$f":"SUM('2000:2014'!H807)","v":0},{"$f":"SUM('2000:2014'!I807)","v":0},{"$f":"SUM('2000:2014'!J807)","v":0},{"$f":"SUM('2000:2014'!K807)","v":0},{"$f":"SUM('2000:2014'!L807)","v":0},{"$f":"SUM('2000:2014'!M807)","v":0},{"$f":"SUM('2000:2014'!N807)","v":0},{"$f":"SUM('2000:2014'!O807)","v":0},{"$f":"SUM('2000:2014'!P807)","v":0},{"$f":"SUM('2000:2014'!Q807)","v":0},{"$f":"SUM('2000:2014'!R807)","v":0},{"$f":"SUM('2000:2014'!S807)","v":0},{"$f":"SUM('2000:2014'!T807)","v":0},{"$f":"SUM('2000:2014'!U807)","v":0},{"$f":"SUM('2000:2014'!V807)","v":0},{"$f":"SUM('2000:2014'!W807)","v":0},{"$f":"SUM('2000:2014'!X807)","v":0},{"$f":"SUM('2000:2014'!Y807)","v":0},{"$f":"SUM('2000:2014'!Z807)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E808)","v":0},{"$f":"SUM('2000:2014'!F808)","v":0},{"$f":"SUM('2000:2014'!G808)","v":0},{"$f":"SUM('2000:2014'!H808)","v":0},{"$f":"SUM('2000:2014'!I808)","v":0},{"$f":"SUM('2000:2014'!J808)","v":0},{"$f":"SUM('2000:2014'!K808)","v":0},{"$f":"SUM('2000:2014'!L808)","v":0},{"$f":"SUM('2000:2014'!M808)","v":0},{"$f":"SUM('2000:2014'!N808)","v":0},{"$f":"SUM('2000:2014'!O808)","v":0},{"$f":"SUM('2000:2014'!P808)","v":0},{"$f":"SUM('2000:2014'!Q808)","v":0},{"$f":"SUM('2000:2014'!R808)","v":0},{"$f":"SUM('2000:2014'!S808)","v":0},{"$f":"SUM('2000:2014'!T808)","v":0},{"$f":"SUM('2000:2014'!U808)","v":0},{"$f":"SUM('2000:2014'!V808)","v":0},{"$f":"SUM('2000:2014'!W808)","v":0},{"$f":"SUM('2000:2014'!X808)","v":0},{"$f":"SUM('2000:2014'!Y808)","v":0},{"$f":"SUM('2000:2014'!Z808)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E809)","v":0},{"$f":"SUM('2000:2014'!F809)","v":0},{"$f":"SUM('2000:2014'!G809)","v":0},{"$f":"SUM('2000:2014'!H809)","v":0},{"$f":"SUM('2000:2014'!I809)","v":0},{"$f":"SUM('2000:2014'!J809)","v":0},{"$f":"SUM('2000:2014'!K809)","v":0},{"$f":"SUM('2000:2014'!L809)","v":0},{"$f":"SUM('2000:2014'!M809)","v":0},{"$f":"SUM('2000:2014'!N809)","v":0},{"$f":"SUM('2000:2014'!O809)","v":0},{"$f":"SUM('2000:2014'!P809)","v":0},{"$f":"SUM('2000:2014'!Q809)","v":0},{"$f":"SUM('2000:2014'!R809)","v":0},{"$f":"SUM('2000:2014'!S809)","v":0},{"$f":"SUM('2000:2014'!T809)","v":0},{"$f":"SUM('2000:2014'!U809)","v":0},{"$f":"SUM('2000:2014'!V809)","v":0},{"$f":"SUM('2000:2014'!W809)","v":0},{"$f":"SUM('2000:2014'!X809)","v":0},{"$f":"SUM('2000:2014'!Y809)","v":0},{"$f":"SUM('2000:2014'!Z809)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E810)","v":0},{"$f":"SUM('2000:2014'!F810)","v":0},{"$f":"SUM('2000:2014'!G810)","v":0},{"$f":"SUM('2000:2014'!H810)","v":0},{"$f":"SUM('2000:2014'!I810)","v":0},{"$f":"SUM('2000:2014'!J810)","v":0},{"$f":"SUM('2000:2014'!K810)","v":0},{"$f":"SUM('2000:2014'!L810)","v":0},{"$f":"SUM('2000:2014'!M810)","v":0},{"$f":"SUM('2000:2014'!N810)","v":0},{"$f":"SUM('2000:2014'!O810)","v":0},{"$f":"SUM('2000:2014'!P810)","v":0},{"$f":"SUM('2000:2014'!Q810)","v":0},{"$f":"SUM('2000:2014'!R810)","v":0},{"$f":"SUM('2000:2014'!S810)","v":0},{"$f":"SUM('2000:2014'!T810)","v":0},{"$f":"SUM('2000:2014'!U810)","v":0},{"$f":"SUM('2000:2014'!V810)","v":0},{"$f":"SUM('2000:2014'!W810)","v":0},{"$f":"SUM('2000:2014'!X810)","v":0},{"$f":"SUM('2000:2014'!Y810)","v":0},{"$f":"SUM('2000:2014'!Z810)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E811)","v":0},{"$f":"SUM('2000:2014'!F811)","v":0},{"$f":"SUM('2000:2014'!G811)","v":0},{"$f":"SUM('2000:2014'!H811)","v":0},{"$f":"SUM('2000:2014'!I811)","v":0},{"$f":"SUM('2000:2014'!J811)","v":0},{"$f":"SUM('2000:2014'!K811)","v":0},{"$f":"SUM('2000:2014'!L811)","v":0},{"$f":"SUM('2000:2014'!M811)","v":0},{"$f":"SUM('2000:2014'!N811)","v":0},{"$f":"SUM('2000:2014'!O811)","v":0},{"$f":"SUM('2000:2014'!P811)","v":0},{"$f":"SUM('2000:2014'!Q811)","v":0},{"$f":"SUM('2000:2014'!R811)","v":0},{"$f":"SUM('2000:2014'!S811)","v":0},{"$f":"SUM('2000:2014'!T811)","v":0},{"$f":"SUM('2000:2014'!U811)","v":0},{"$f":"SUM('2000:2014'!V811)","v":0},{"$f":"SUM('2000:2014'!W811)","v":0},{"$f":"SUM('2000:2014'!X811)","v":0},{"$f":"SUM('2000:2014'!Y811)","v":0},{"$f":"SUM('2000:2014'!Z811)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E812)","v":0},{"$f":"SUM('2000:2014'!F812)","v":0},{"$f":"SUM('2000:2014'!G812)","v":0},{"$f":"SUM('2000:2014'!H812)","v":0},{"$f":"SUM('2000:2014'!I812)","v":0},{"$f":"SUM('2000:2014'!J812)","v":0},{"$f":"SUM('2000:2014'!K812)","v":0},{"$f":"SUM('2000:2014'!L812)","v":0},{"$f":"SUM('2000:2014'!M812)","v":0},{"$f":"SUM('2000:2014'!N812)","v":0},{"$f":"SUM('2000:2014'!O812)","v":0},{"$f":"SUM('2000:2014'!P812)","v":0},{"$f":"SUM('2000:2014'!Q812)","v":0},{"$f":"SUM('2000:2014'!R812)","v":0},{"$f":"SUM('2000:2014'!S812)","v":0},{"$f":"SUM('2000:2014'!T812)","v":0},{"$f":"SUM('2000:2014'!U812)","v":0},{"$f":"SUM('2000:2014'!V812)","v":0},{"$f":"SUM('2000:2014'!W812)","v":0},{"$f":"SUM('2000:2014'!X812)","v":0},{"$f":"SUM('2000:2014'!Y812)","v":0},{"$f":"SUM('2000:2014'!Z812)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E813)","v":0},{"$f":"SUM('2000:2014'!F813)","v":0},{"$f":"SUM('2000:2014'!G813)","v":0},{"$f":"SUM('2000:2014'!H813)","v":0},{"$f":"SUM('2000:2014'!I813)","v":0},{"$f":"SUM('2000:2014'!J813)","v":0},{"$f":"SUM('2000:2014'!K813)","v":0},{"$f":"SUM('2000:2014'!L813)","v":0},{"$f":"SUM('2000:2014'!M813)","v":0},{"$f":"SUM('2000:2014'!N813)","v":0},{"$f":"SUM('2000:2014'!O813)","v":0},{"$f":"SUM('2000:2014'!P813)","v":0},{"$f":"SUM('2000:2014'!Q813)","v":0},{"$f":"SUM('2000:2014'!R813)","v":0},{"$f":"SUM('2000:2014'!S813)","v":0},{"$f":"SUM('2000:2014'!T813)","v":0},{"$f":"SUM('2000:2014'!U813)","v":0},{"$f":"SUM('2000:2014'!V813)","v":0},{"$f":"SUM('2000:2014'!W813)","v":0},{"$f":"SUM('2000:2014'!X813)","v":0},{"$f":"SUM('2000:2014'!Y813)","v":0},{"$f":"SUM('2000:2014'!Z813)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E814)","v":0},{"$f":"SUM('2000:2014'!F814)","v":0},{"$f":"SUM('2000:2014'!G814)","v":0},{"$f":"SUM('2000:2014'!H814)","v":0},{"$f":"SUM('2000:2014'!I814)","v":0},{"$f":"SUM('2000:2014'!J814)","v":0},{"$f":"SUM('2000:2014'!K814)","v":0},{"$f":"SUM('2000:2014'!L814)","v":0},{"$f":"SUM('2000:2014'!M814)","v":0},{"$f":"SUM('2000:2014'!N814)","v":0},{"$f":"SUM('2000:2014'!O814)","v":0},{"$f":"SUM('2000:2014'!P814)","v":0},{"$f":"SUM('2000:2014'!Q814)","v":0},{"$f":"SUM('2000:2014'!R814)","v":0},{"$f":"SUM('2000:2014'!S814)","v":0},{"$f":"SUM('2000:2014'!T814)","v":0},{"$f":"SUM('2000:2014'!U814)","v":0},{"$f":"SUM('2000:2014'!V814)","v":0},{"$f":"SUM('2000:2014'!W814)","v":0},{"$f":"SUM('2000:2014'!X814)","v":0},{"$f":"SUM('2000:2014'!Y814)","v":0},{"$f":"SUM('2000:2014'!Z814)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E815)","v":0},{"$f":"SUM('2000:2014'!F815)","v":0},{"$f":"SUM('2000:2014'!G815)","v":0},{"$f":"SUM('2000:2014'!H815)","v":0},{"$f":"SUM('2000:2014'!I815)","v":0},{"$f":"SUM('2000:2014'!J815)","v":0},{"$f":"SUM('2000:2014'!K815)","v":0},{"$f":"SUM('2000:2014'!L815)","v":0},{"$f":"SUM('2000:2014'!M815)","v":0},{"$f":"SUM('2000:2014'!N815)","v":0},{"$f":"SUM('2000:2014'!O815)","v":0},{"$f":"SUM('2000:2014'!P815)","v":0},{"$f":"SUM('2000:2014'!Q815)","v":0},{"$f":"SUM('2000:2014'!R815)","v":0},{"$f":"SUM('2000:2014'!S815)","v":0},{"$f":"SUM('2000:2014'!T815)","v":0},{"$f":"SUM('2000:2014'!U815)","v":0},{"$f":"SUM('2000:2014'!V815)","v":0},{"$f":"SUM('2000:2014'!W815)","v":0},{"$f":"SUM('2000:2014'!X815)","v":0},{"$f":"SUM('2000:2014'!Y815)","v":0},{"$f":"SUM('2000:2014'!Z815)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E816)","v":0},{"$f":"SUM('2000:2014'!F816)","v":0},{"$f":"SUM('2000:2014'!G816)","v":0},{"$f":"SUM('2000:2014'!H816)","v":0},{"$f":"SUM('2000:2014'!I816)","v":0},{"$f":"SUM('2000:2014'!J816)","v":0},{"$f":"SUM('2000:2014'!K816)","v":0},{"$f":"SUM('2000:2014'!L816)","v":0},{"$f":"SUM('2000:2014'!M816)","v":0},{"$f":"SUM('2000:2014'!N816)","v":0},{"$f":"SUM('2000:2014'!O816)","v":0},{"$f":"SUM('2000:2014'!P816)","v":0},{"$f":"SUM('2000:2014'!Q816)","v":0},{"$f":"SUM('2000:2014'!R816)","v":0},{"$f":"SUM('2000:2014'!S816)","v":0},{"$f":"SUM('2000:2014'!T816)","v":0},{"$f":"SUM('2000:2014'!U816)","v":0},{"$f":"SUM('2000:2014'!V816)","v":0},{"$f":"SUM('2000:2014'!W816)","v":0},{"$f":"SUM('2000:2014'!X816)","v":0},{"$f":"SUM('2000:2014'!Y816)","v":0},{"$f":"SUM('2000:2014'!Z816)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E821)","v":0},{"$f":"SUM('2000:2014'!F821)","v":0},{"$f":"SUM('2000:2014'!G821)","v":0},{"$f":"SUM('2000:2014'!H821)","v":0},{"$f":"SUM('2000:2014'!I821)","v":0},{"$f":"SUM('2000:2014'!J821)","v":0},{"$f":"SUM('2000:2014'!K821)","v":0},{"$f":"SUM('2000:2014'!L821)","v":0},{"$f":"SUM('2000:2014'!M821)","v":0},{"$f":"SUM('2000:2014'!N821)","v":0},{"$f":"SUM('2000:2014'!O821)","v":0},{"$f":"SUM('2000:2014'!P821)","v":0},{"$f":"SUM('2000:2014'!Q821)","v":0},{"$f":"SUM('2000:2014'!R821)","v":0},{"$f":"SUM('2000:2014'!S821)","v":0},{"$f":"SUM('2000:2014'!T821)","v":0},{"$f":"SUM('2000:2014'!U821)","v":0},{"$f":"SUM('2000:2014'!V821)","v":0},{"$f":"SUM('2000:2014'!W821)","v":0},{"$f":"SUM('2000:2014'!X821)","v":0},{"$f":"SUM('2000:2014'!Y821)","v":0},{"$f":"SUM('2000:2014'!Z821)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E822)","v":0},{"$f":"SUM('2000:2014'!F822)","v":0},{"$f":"SUM('2000:2014'!G822)","v":0},{"$f":"SUM('2000:2014'!H822)","v":0},{"$f":"SUM('2000:2014'!I822)","v":0},{"$f":"SUM('2000:2014'!J822)","v":0},{"$f":"SUM('2000:2014'!K822)","v":0},{"$f":"SUM('2000:2014'!L822)","v":0},{"$f":"SUM('2000:2014'!M822)","v":0},{"$f":"SUM('2000:2014'!N822)","v":0},{"$f":"SUM('2000:2014'!O822)","v":0},{"$f":"SUM('2000:2014'!P822)","v":0},{"$f":"SUM('2000:2014'!Q822)","v":0},{"$f":"SUM('2000:2014'!R822)","v":0},{"$f":"SUM('2000:2014'!S822)","v":0},{"$f":"SUM('2000:2014'!T822)","v":0},{"$f":"SUM('2000:2014'!U822)","v":0},{"$f":"SUM('2000:2014'!V822)","v":0},{"$f":"SUM('2000:2014'!W822)","v":0},{"$f":"SUM('2000:2014'!X822)","v":0},{"$f":"SUM('2000:2014'!Y822)","v":0},{"$f":"SUM('2000:2014'!Z822)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E823)","v":0},{"$f":"SUM('2000:2014'!F823)","v":0},{"$f":"SUM('2000:2014'!G823)","v":0},{"$f":"SUM('2000:2014'!H823)","v":0},{"$f":"SUM('2000:2014'!I823)","v":0},{"$f":"SUM('2000:2014'!J823)","v":0},{"$f":"SUM('2000:2014'!K823)","v":0},{"$f":"SUM('2000:2014'!L823)","v":0},{"$f":"SUM('2000:2014'!M823)","v":0},{"$f":"SUM('2000:2014'!N823)","v":0},{"$f":"SUM('2000:2014'!O823)","v":0},{"$f":"SUM('2000:2014'!P823)","v":0},{"$f":"SUM('2000:2014'!Q823)","v":0},{"$f":"SUM('2000:2014'!R823)","v":0},{"$f":"SUM('2000:2014'!S823)","v":0},{"$f":"SUM('2000:2014'!T823)","v":0},{"$f":"SUM('2000:2014'!U823)","v":0},{"$f":"SUM('2000:2014'!V823)","v":0},{"$f":"SUM('2000:2014'!W823)","v":0},{"$f":"SUM('2000:2014'!X823)","v":0},{"$f":"SUM('2000:2014'!Y823)","v":0},{"$f":"SUM('2000:2014'!Z823)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E824)","v":0},{"$f":"SUM('2000:2014'!F824)","v":0},{"$f":"SUM('2000:2014'!G824)","v":0},{"$f":"SUM('2000:2014'!H824)","v":0},{"$f":"SUM('2000:2014'!I824)","v":0},{"$f":"SUM('2000:2014'!J824)","v":0},{"$f":"SUM('2000:2014'!K824)","v":0},{"$f":"SUM('2000:2014'!L824)","v":0},{"$f":"SUM('2000:2014'!M824)","v":0},{"$f":"SUM('2000:2014'!N824)","v":0},{"$f":"SUM('2000:2014'!O824)","v":0},{"$f":"SUM('2000:2014'!P824)","v":0},{"$f":"SUM('2000:2014'!Q824)","v":0},{"$f":"SUM('2000:2014'!R824)","v":0},{"$f":"SUM('2000:2014'!S824)","v":0},{"$f":"SUM('2000:2014'!T824)","v":0},{"$f":"SUM('2000:2014'!U824)","v":0},{"$f":"SUM('2000:2014'!V824)","v":0},{"$f":"SUM('2000:2014'!W824)","v":0},{"$f":"SUM('2000:2014'!X824)","v":0},{"$f":"SUM('2000:2014'!Y824)","v":0},{"$f":"SUM('2000:2014'!Z824)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E825)","v":0},{"$f":"SUM('2000:2014'!F825)","v":0},{"$f":"SUM('2000:2014'!G825)","v":0},{"$f":"SUM('2000:2014'!H825)","v":0},{"$f":"SUM('2000:2014'!I825)","v":0},{"$f":"SUM('2000:2014'!J825)","v":0},{"$f":"SUM('2000:2014'!K825)","v":0},{"$f":"SUM('2000:2014'!L825)","v":0},{"$f":"SUM('2000:2014'!M825)","v":0},{"$f":"SUM('2000:2014'!N825)","v":0},{"$f":"SUM('2000:2014'!O825)","v":0},{"$f":"SUM('2000:2014'!P825)","v":0},{"$f":"SUM('2000:2014'!Q825)","v":0},{"$f":"SUM('2000:2014'!R825)","v":0},{"$f":"SUM('2000:2014'!S825)","v":0},{"$f":"SUM('2000:2014'!T825)","v":0},{"$f":"SUM('2000:2014'!U825)","v":0},{"$f":"SUM('2000:2014'!V825)","v":0},{"$f":"SUM('2000:2014'!W825)","v":0},{"$f":"SUM('2000:2014'!X825)","v":0},{"$f":"SUM('2000:2014'!Y825)","v":0},{"$f":"SUM('2000:2014'!Z825)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E826)","v":0},{"$f":"SUM('2000:2014'!F826)","v":0},{"$f":"SUM('2000:2014'!G826)","v":0},{"$f":"SUM('2000:2014'!H826)","v":0},{"$f":"SUM('2000:2014'!I826)","v":0},{"$f":"SUM('2000:2014'!J826)","v":0},{"$f":"SUM('2000:2014'!K826)","v":0},{"$f":"SUM('2000:2014'!L826)","v":0},{"$f":"SUM('2000:2014'!M826)","v":0},{"$f":"SUM('2000:2014'!N826)","v":0},{"$f":"SUM('2000:2014'!O826)","v":0},{"$f":"SUM('2000:2014'!P826)","v":0},{"$f":"SUM('2000:2014'!Q826)","v":0},{"$f":"SUM('2000:2014'!R826)","v":0},{"$f":"SUM('2000:2014'!S826)","v":0},{"$f":"SUM('2000:2014'!T826)","v":0},{"$f":"SUM('2000:2014'!U826)","v":0},{"$f":"SUM('2000:2014'!V826)","v":0},{"$f":"SUM('2000:2014'!W826)","v":0},{"$f":"SUM('2000:2014'!X826)","v":0},{"$f":"SUM('2000:2014'!Y826)","v":0},{"$f":"SUM('2000:2014'!Z826)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E827)","v":0},{"$f":"SUM('2000:2014'!F827)","v":0},{"$f":"SUM('2000:2014'!G827)","v":0},{"$f":"SUM('2000:2014'!H827)","v":0},{"$f":"SUM('2000:2014'!I827)","v":0},{"$f":"SUM('2000:2014'!J827)","v":0},{"$f":"SUM('2000:2014'!K827)","v":0},{"$f":"SUM('2000:2014'!L827)","v":0},{"$f":"SUM('2000:2014'!M827)","v":0},{"$f":"SUM('2000:2014'!N827)","v":0},{"$f":"SUM('2000:2014'!O827)","v":0},{"$f":"SUM('2000:2014'!P827)","v":0},{"$f":"SUM('2000:2014'!Q827)","v":0},{"$f":"SUM('2000:2014'!R827)","v":0},{"$f":"SUM('2000:2014'!S827)","v":0},{"$f":"SUM('2000:2014'!T827)","v":0},{"$f":"SUM('2000:2014'!U827)","v":0},{"$f":"SUM('2000:2014'!V827)","v":0},{"$f":"SUM('2000:2014'!W827)","v":0},{"$f":"SUM('2000:2014'!X827)","v":0},{"$f":"SUM('2000:2014'!Y827)","v":0},{"$f":"SUM('2000:2014'!Z827)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E828)","v":0},{"$f":"SUM('2000:2014'!F828)","v":0},{"$f":"SUM('2000:2014'!G828)","v":0},{"$f":"SUM('2000:2014'!H828)","v":0},{"$f":"SUM('2000:2014'!I828)","v":0},{"$f":"SUM('2000:2014'!J828)","v":0},{"$f":"SUM('2000:2014'!K828)","v":0},{"$f":"SUM('2000:2014'!L828)","v":0},{"$f":"SUM('2000:2014'!M828)","v":0},{"$f":"SUM('2000:2014'!N828)","v":0},{"$f":"SUM('2000:2014'!O828)","v":0},{"$f":"SUM('2000:2014'!P828)","v":0},{"$f":"SUM('2000:2014'!Q828)","v":0},{"$f":"SUM('2000:2014'!R828)","v":0},{"$f":"SUM('2000:2014'!S828)","v":0},{"$f":"SUM('2000:2014'!T828)","v":0},{"$f":"SUM('2000:2014'!U828)","v":0},{"$f":"SUM('2000:2014'!V828)","v":0},{"$f":"SUM('2000:2014'!W828)","v":0},{"$f":"SUM('2000:2014'!X828)","v":0},{"$f":"SUM('2000:2014'!Y828)","v":0},{"$f":"SUM('2000:2014'!Z828)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E829)","v":0},{"$f":"SUM('2000:2014'!F829)","v":0},{"$f":"SUM('2000:2014'!G829)","v":0},{"$f":"SUM('2000:2014'!H829)","v":0},{"$f":"SUM('2000:2014'!I829)","v":0},{"$f":"SUM('2000:2014'!J829)","v":0},{"$f":"SUM('2000:2014'!K829)","v":0},{"$f":"SUM('2000:2014'!L829)","v":0},{"$f":"SUM('2000:2014'!M829)","v":0},{"$f":"SUM('2000:2014'!N829)","v":0},{"$f":"SUM('2000:2014'!O829)","v":0},{"$f":"SUM('2000:2014'!P829)","v":0},{"$f":"SUM('2000:2014'!Q829)","v":0},{"$f":"SUM('2000:2014'!R829)","v":0},{"$f":"SUM('2000:2014'!S829)","v":0},{"$f":"SUM('2000:2014'!T829)","v":0},{"$f":"SUM('2000:2014'!U829)","v":0},{"$f":"SUM('2000:2014'!V829)","v":0},{"$f":"SUM('2000:2014'!W829)","v":0},{"$f":"SUM('2000:2014'!X829)","v":0},{"$f":"SUM('2000:2014'!Y829)","v":0},{"$f":"SUM('2000:2014'!Z829)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E830)","v":0},{"$f":"SUM('2000:2014'!F830)","v":0},{"$f":"SUM('2000:2014'!G830)","v":0},{"$f":"SUM('2000:2014'!H830)","v":0},{"$f":"SUM('2000:2014'!I830)","v":0},{"$f":"SUM('2000:2014'!J830)","v":0},{"$f":"SUM('2000:2014'!K830)","v":0},{"$f":"SUM('2000:2014'!L830)","v":0},{"$f":"SUM('2000:2014'!M830)","v":0},{"$f":"SUM('2000:2014'!N830)","v":0},{"$f":"SUM('2000:2014'!O830)","v":0},{"$f":"SUM('2000:2014'!P830)","v":0},{"$f":"SUM('2000:2014'!Q830)","v":0},{"$f":"SUM('2000:2014'!R830)","v":0},{"$f":"SUM('2000:2014'!S830)","v":0},{"$f":"SUM('2000:2014'!T830)","v":0},{"$f":"SUM('2000:2014'!U830)","v":0},{"$f":"SUM('2000:2014'!V830)","v":0},{"$f":"SUM('2000:2014'!W830)","v":0},{"$f":"SUM('2000:2014'!X830)","v":0},{"$f":"SUM('2000:2014'!Y830)","v":0},{"$f":"SUM('2000:2014'!Z830)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E831)","v":0},{"$f":"SUM('2000:2014'!F831)","v":0},{"$f":"SUM('2000:2014'!G831)","v":0},{"$f":"SUM('2000:2014'!H831)","v":0},{"$f":"SUM('2000:2014'!I831)","v":0},{"$f":"SUM('2000:2014'!J831)","v":0},{"$f":"SUM('2000:2014'!K831)","v":0},{"$f":"SUM('2000:2014'!L831)","v":0},{"$f":"SUM('2000:2014'!M831)","v":0},{"$f":"SUM('2000:2014'!N831)","v":0},{"$f":"SUM('2000:2014'!O831)","v":0},{"$f":"SUM('2000:2014'!P831)","v":0},{"$f":"SUM('2000:2014'!Q831)","v":0},{"$f":"SUM('2000:2014'!R831)","v":0},{"$f":"SUM('2000:2014'!S831)","v":0},{"$f":"SUM('2000:2014'!T831)","v":0},{"$f":"SUM('2000:2014'!U831)","v":0},{"$f":"SUM('2000:2014'!V831)","v":0},{"$f":"SUM('2000:2014'!W831)","v":0},{"$f":"SUM('2000:2014'!X831)","v":0},{"$f":"SUM('2000:2014'!Y831)","v":0},{"$f":"SUM('2000:2014'!Z831)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E832)","v":0},{"$f":"SUM('2000:2014'!F832)","v":0},{"$f":"SUM('2000:2014'!G832)","v":0},{"$f":"SUM('2000:2014'!H832)","v":0},{"$f":"SUM('2000:2014'!I832)","v":0},{"$f":"SUM('2000:2014'!J832)","v":0},{"$f":"SUM('2000:2014'!K832)","v":0},{"$f":"SUM('2000:2014'!L832)","v":0},{"$f":"SUM('2000:2014'!M832)","v":0},{"$f":"SUM('2000:2014'!N832)","v":0},{"$f":"SUM('2000:2014'!O832)","v":0},{"$f":"SUM('2000:2014'!P832)","v":0},{"$f":"SUM('2000:2014'!Q832)","v":0},{"$f":"SUM('2000:2014'!R832)","v":0},{"$f":"SUM('2000:2014'!S832)","v":0},{"$f":"SUM('2000:2014'!T832)","v":0},{"$f":"SUM('2000:2014'!U832)","v":0},{"$f":"SUM('2000:2014'!V832)","v":0},{"$f":"SUM('2000:2014'!W832)","v":0},{"$f":"SUM('2000:2014'!X832)","v":0},{"$f":"SUM('2000:2014'!Y832)","v":0},{"$f":"SUM('2000:2014'!Z832)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E833)","v":0},{"$f":"SUM('2000:2014'!F833)","v":0},{"$f":"SUM('2000:2014'!G833)","v":0},{"$f":"SUM('2000:2014'!H833)","v":0},{"$f":"SUM('2000:2014'!I833)","v":0},{"$f":"SUM('2000:2014'!J833)","v":0},{"$f":"SUM('2000:2014'!K833)","v":0},{"$f":"SUM('2000:2014'!L833)","v":0},{"$f":"SUM('2000:2014'!M833)","v":0},{"$f":"SUM('2000:2014'!N833)","v":0},{"$f":"SUM('2000:2014'!O833)","v":0},{"$f":"SUM('2000:2014'!P833)","v":0},{"$f":"SUM('2000:2014'!Q833)","v":0},{"$f":"SUM('2000:2014'!R833)","v":0},{"$f":"SUM('2000:2014'!S833)","v":0},{"$f":"SUM('2000:2014'!T833)","v":0},{"$f":"SUM('2000:2014'!U833)","v":0},{"$f":"SUM('2000:2014'!V833)","v":0},{"$f":"SUM('2000:2014'!W833)","v":0},{"$f":"SUM('2000:2014'!X833)","v":0},{"$f":"SUM('2000:2014'!Y833)","v":0},{"$f":"SUM('2000:2014'!Z833)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E834)","v":0},{"$f":"SUM('2000:2014'!F834)","v":0},{"$f":"SUM('2000:2014'!G834)","v":0},{"$f":"SUM('2000:2014'!H834)","v":0},{"$f":"SUM('2000:2014'!I834)","v":0},{"$f":"SUM('2000:2014'!J834)","v":0},{"$f":"SUM('2000:2014'!K834)","v":0},{"$f":"SUM('2000:2014'!L834)","v":0},{"$f":"SUM('2000:2014'!M834)","v":0},{"$f":"SUM('2000:2014'!N834)","v":0},{"$f":"SUM('2000:2014'!O834)","v":0},{"$f":"SUM('2000:2014'!P834)","v":0},{"$f":"SUM('2000:2014'!Q834)","v":0},{"$f":"SUM('2000:2014'!R834)","v":0},{"$f":"SUM('2000:2014'!S834)","v":0},{"$f":"SUM('2000:2014'!T834)","v":0},{"$f":"SUM('2000:2014'!U834)","v":0},{"$f":"SUM('2000:2014'!V834)","v":0},{"$f":"SUM('2000:2014'!W834)","v":0},{"$f":"SUM('2000:2014'!X834)","v":0},{"$f":"SUM('2000:2014'!Y834)","v":0},{"$f":"SUM('2000:2014'!Z834)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex to Jun 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E839)","v":0},{"$f":"SUM('2000:2014'!F839)","v":0},{"$f":"SUM('2000:2014'!G839)","v":0},{"$f":"SUM('2000:2014'!H839)","v":0},{"$f":"SUM('2000:2014'!I839)","v":0},{"$f":"SUM('2000:2014'!J839)","v":0},{"$f":"SUM('2000:2014'!K839)","v":0},{"$f":"SUM('2000:2014'!L839)","v":0},{"$f":"SUM('2000:2014'!M839)","v":0},{"$f":"SUM('2000:2014'!N839)","v":0},{"$f":"SUM('2000:2014'!O839)","v":0},{"$f":"SUM('2000:2014'!P839)","v":0},{"$f":"SUM('2000:2014'!Q839)","v":0},{"$f":"SUM('2000:2014'!R839)","v":0},{"$f":"SUM('2000:2014'!S839)","v":0},{"$f":"SUM('2000:2014'!T839)","v":0},{"$f":"SUM('2000:2014'!U839)","v":0},{"$f":"SUM('2000:2014'!V839)","v":0},{"$f":"SUM('2000:2014'!W839)","v":0},{"$f":"SUM('2000:2014'!X839)","v":0},{"$f":"SUM('2000:2014'!Y839)","v":0},{"$f":"SUM('2000:2014'!Z839)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E840)","v":0},{"$f":"SUM('2000:2014'!F840)","v":0},{"$f":"SUM('2000:2014'!G840)","v":0},{"$f":"SUM('2000:2014'!H840)","v":0},{"$f":"SUM('2000:2014'!I840)","v":0},{"$f":"SUM('2000:2014'!J840)","v":0},{"$f":"SUM('2000:2014'!K840)","v":0},{"$f":"SUM('2000:2014'!L840)","v":0},{"$f":"SUM('2000:2014'!M840)","v":0},{"$f":"SUM('2000:2014'!N840)","v":0},{"$f":"SUM('2000:2014'!O840)","v":0},{"$f":"SUM('2000:2014'!P840)","v":0},{"$f":"SUM('2000:2014'!Q840)","v":0},{"$f":"SUM('2000:2014'!R840)","v":0},{"$f":"SUM('2000:2014'!S840)","v":0},{"$f":"SUM('2000:2014'!T840)","v":0},{"$f":"SUM('2000:2014'!U840)","v":0},{"$f":"SUM('2000:2014'!V840)","v":0},{"$f":"SUM('2000:2014'!W840)","v":0},{"$f":"SUM('2000:2014'!X840)","v":0},{"$f":"SUM('2000:2014'!Y840)","v":0},{"$f":"SUM('2000:2014'!Z840)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E841)","v":0},{"$f":"SUM('2000:2014'!F841)","v":0},{"$f":"SUM('2000:2014'!G841)","v":0},{"$f":"SUM('2000:2014'!H841)","v":0},{"$f":"SUM('2000:2014'!I841)","v":0},{"$f":"SUM('2000:2014'!J841)","v":0},{"$f":"SUM('2000:2014'!K841)","v":0},{"$f":"SUM('2000:2014'!L841)","v":0},{"$f":"SUM('2000:2014'!M841)","v":0},{"$f":"SUM('2000:2014'!N841)","v":0},{"$f":"SUM('2000:2014'!O841)","v":0},{"$f":"SUM('2000:2014'!P841)","v":0},{"$f":"SUM('2000:2014'!Q841)","v":0},{"$f":"SUM('2000:2014'!R841)","v":0},{"$f":"SUM('2000:2014'!S841)","v":0},{"$f":"SUM('2000:2014'!T841)","v":0},{"$f":"SUM('2000:2014'!U841)","v":0},{"$f":"SUM('2000:2014'!V841)","v":0},{"$f":"SUM('2000:2014'!W841)","v":0},{"$f":"SUM('2000:2014'!X841)","v":0},{"$f":"SUM('2000:2014'!Y841)","v":0},{"$f":"SUM('2000:2014'!Z841)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E842)","v":0},{"$f":"SUM('2000:2014'!F842)","v":0},{"$f":"SUM('2000:2014'!G842)","v":0},{"$f":"SUM('2000:2014'!H842)","v":0},{"$f":"SUM('2000:2014'!I842)","v":0},{"$f":"SUM('2000:2014'!J842)","v":0},{"$f":"SUM('2000:2014'!K842)","v":0},{"$f":"SUM('2000:2014'!L842)","v":0},{"$f":"SUM('2000:2014'!M842)","v":0},{"$f":"SUM('2000:2014'!N842)","v":0},{"$f":"SUM('2000:2014'!O842)","v":0},{"$f":"SUM('2000:2014'!P842)","v":0},{"$f":"SUM('2000:2014'!Q842)","v":0},{"$f":"SUM('2000:2014'!R842)","v":0},{"$f":"SUM('2000:2014'!S842)","v":0},{"$f":"SUM('2000:2014'!T842)","v":0},{"$f":"SUM('2000:2014'!U842)","v":0},{"$f":"SUM('2000:2014'!V842)","v":0},{"$f":"SUM('2000:2014'!W842)","v":0},{"$f":"SUM('2000:2014'!X842)","v":0},{"$f":"SUM('2000:2014'!Y842)","v":0},{"$f":"SUM('2000:2014'!Z842)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E843)","v":0},{"$f":"SUM('2000:2014'!F843)","v":0},{"$f":"SUM('2000:2014'!G843)","v":0},{"$f":"SUM('2000:2014'!H843)","v":0},{"$f":"SUM('2000:2014'!I843)","v":0},{"$f":"SUM('2000:2014'!J843)","v":0},{"$f":"SUM('2000:2014'!K843)","v":0},{"$f":"SUM('2000:2014'!L843)","v":0},{"$f":"SUM('2000:2014'!M843)","v":0},{"$f":"SUM('2000:2014'!N843)","v":0},{"$f":"SUM('2000:2014'!O843)","v":0},{"$f":"SUM('2000:2014'!P843)","v":0},{"$f":"SUM('2000:2014'!Q843)","v":0},{"$f":"SUM('2000:2014'!R843)","v":0},{"$f":"SUM('2000:2014'!S843)","v":0},{"$f":"SUM('2000:2014'!T843)","v":0},{"$f":"SUM('2000:2014'!U843)","v":0},{"$f":"SUM('2000:2014'!V843)","v":0},{"$f":"SUM('2000:2014'!W843)","v":0},{"$f":"SUM('2000:2014'!X843)","v":0},{"$f":"SUM('2000:2014'!Y843)","v":0},{"$f":"SUM('2000:2014'!Z843)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E844)","v":0},{"$f":"SUM('2000:2014'!F844)","v":0},{"$f":"SUM('2000:2014'!G844)","v":0},{"$f":"SUM('2000:2014'!H844)","v":0},{"$f":"SUM('2000:2014'!I844)","v":0},{"$f":"SUM('2000:2014'!J844)","v":0},{"$f":"SUM('2000:2014'!K844)","v":0},{"$f":"SUM('2000:2014'!L844)","v":0},{"$f":"SUM('2000:2014'!M844)","v":0},{"$f":"SUM('2000:2014'!N844)","v":0},{"$f":"SUM('2000:2014'!O844)","v":0},{"$f":"SUM('2000:2014'!P844)","v":0},{"$f":"SUM('2000:2014'!Q844)","v":0},{"$f":"SUM('2000:2014'!R844)","v":0},{"$f":"SUM('2000:2014'!S844)","v":0},{"$f":"SUM('2000:2014'!T844)","v":0},{"$f":"SUM('2000:2014'!U844)","v":0},{"$f":"SUM('2000:2014'!V844)","v":0},{"$f":"SUM('2000:2014'!W844)","v":0},{"$f":"SUM('2000:2014'!X844)","v":0},{"$f":"SUM('2000:2014'!Y844)","v":0},{"$f":"SUM('2000:2014'!Z844)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E845)","v":0},{"$f":"SUM('2000:2014'!F845)","v":0},{"$f":"SUM('2000:2014'!G845)","v":0},{"$f":"SUM('2000:2014'!H845)","v":0},{"$f":"SUM('2000:2014'!I845)","v":0},{"$f":"SUM('2000:2014'!J845)","v":0},{"$f":"SUM('2000:2014'!K845)","v":0},{"$f":"SUM('2000:2014'!L845)","v":0},{"$f":"SUM('2000:2014'!M845)","v":0},{"$f":"SUM('2000:2014'!N845)","v":0},{"$f":"SUM('2000:2014'!O845)","v":0},{"$f":"SUM('2000:2014'!P845)","v":0},{"$f":"SUM('2000:2014'!Q845)","v":0},{"$f":"SUM('2000:2014'!R845)","v":0},{"$f":"SUM('2000:2014'!S845)","v":0},{"$f":"SUM('2000:2014'!T845)","v":0},{"$f":"SUM('2000:2014'!U845)","v":0},{"$f":"SUM('2000:2014'!V845)","v":0},{"$f":"SUM('2000:2014'!W845)","v":0},{"$f":"SUM('2000:2014'!X845)","v":0},{"$f":"SUM('2000:2014'!Y845)","v":0},{"$f":"SUM('2000:2014'!Z845)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E846)","v":0},{"$f":"SUM('2000:2014'!F846)","v":0},{"$f":"SUM('2000:2014'!G846)","v":0},{"$f":"SUM('2000:2014'!H846)","v":0},{"$f":"SUM('2000:2014'!I846)","v":0},{"$f":"SUM('2000:2014'!J846)","v":0},{"$f":"SUM('2000:2014'!K846)","v":0},{"$f":"SUM('2000:2014'!L846)","v":0},{"$f":"SUM('2000:2014'!M846)","v":0},{"$f":"SUM('2000:2014'!N846)","v":0},{"$f":"SUM('2000:2014'!O846)","v":0},{"$f":"SUM('2000:2014'!P846)","v":0},{"$f":"SUM('2000:2014'!Q846)","v":0},{"$f":"SUM('2000:2014'!R846)","v":0},{"$f":"SUM('2000:2014'!S846)","v":0},{"$f":"SUM('2000:2014'!T846)","v":0},{"$f":"SUM('2000:2014'!U846)","v":0},{"$f":"SUM('2000:2014'!V846)","v":0},{"$f":"SUM('2000:2014'!W846)","v":0},{"$f":"SUM('2000:2014'!X846)","v":0},{"$f":"SUM('2000:2014'!Y846)","v":0},{"$f":"SUM('2000:2014'!Z846)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E847)","v":0},{"$f":"SUM('2000:2014'!F847)","v":0},{"$f":"SUM('2000:2014'!G847)","v":0},{"$f":"SUM('2000:2014'!H847)","v":0},{"$f":"SUM('2000:2014'!I847)","v":0},{"$f":"SUM('2000:2014'!J847)","v":0},{"$f":"SUM('2000:2014'!K847)","v":0},{"$f":"SUM('2000:2014'!L847)","v":0},{"$f":"SUM('2000:2014'!M847)","v":0},{"$f":"SUM('2000:2014'!N847)","v":0},{"$f":"SUM('2000:2014'!O847)","v":0},{"$f":"SUM('2000:2014'!P847)","v":0},{"$f":"SUM('2000:2014'!Q847)","v":0},{"$f":"SUM('2000:2014'!R847)","v":0},{"$f":"SUM('2000:2014'!S847)","v":0},{"$f":"SUM('2000:2014'!T847)","v":0},{"$f":"SUM('2000:2014'!U847)","v":0},{"$f":"SUM('2000:2014'!V847)","v":0},{"$f":"SUM('2000:2014'!W847)","v":0},{"$f":"SUM('2000:2014'!X847)","v":0},{"$f":"SUM('2000:2014'!Y847)","v":0},{"$f":"SUM('2000:2014'!Z847)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E848)","v":0},{"$f":"SUM('2000:2014'!F848)","v":0},{"$f":"SUM('2000:2014'!G848)","v":0},{"$f":"SUM('2000:2014'!H848)","v":0},{"$f":"SUM('2000:2014'!I848)","v":0},{"$f":"SUM('2000:2014'!J848)","v":0},{"$f":"SUM('2000:2014'!K848)","v":0},{"$f":"SUM('2000:2014'!L848)","v":0},{"$f":"SUM('2000:2014'!M848)","v":0},{"$f":"SUM('2000:2014'!N848)","v":0},{"$f":"SUM('2000:2014'!O848)","v":0},{"$f":"SUM('2000:2014'!P848)","v":0},{"$f":"SUM('2000:2014'!Q848)","v":0},{"$f":"SUM('2000:2014'!R848)","v":0},{"$f":"SUM('2000:2014'!S848)","v":0},{"$f":"SUM('2000:2014'!T848)","v":0},{"$f":"SUM('2000:2014'!U848)","v":0},{"$f":"SUM('2000:2014'!V848)","v":0},{"$f":"SUM('2000:2014'!W848)","v":0},{"$f":"SUM('2000:2014'!X848)","v":0},{"$f":"SUM('2000:2014'!Y848)","v":0},{"$f":"SUM('2000:2014'!Z848)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E849)","v":0},{"$f":"SUM('2000:2014'!F849)","v":0},{"$f":"SUM('2000:2014'!G849)","v":0},{"$f":"SUM('2000:2014'!H849)","v":0},{"$f":"SUM('2000:2014'!I849)","v":0},{"$f":"SUM('2000:2014'!J849)","v":0},{"$f":"SUM('2000:2014'!K849)","v":0},{"$f":"SUM('2000:2014'!L849)","v":0},{"$f":"SUM('2000:2014'!M849)","v":0},{"$f":"SUM('2000:2014'!N849)","v":0},{"$f":"SUM('2000:2014'!O849)","v":0},{"$f":"SUM('2000:2014'!P849)","v":0},{"$f":"SUM('2000:2014'!Q849)","v":0},{"$f":"SUM('2000:2014'!R849)","v":0},{"$f":"SUM('2000:2014'!S849)","v":0},{"$f":"SUM('2000:2014'!T849)","v":0},{"$f":"SUM('2000:2014'!U849)","v":0},{"$f":"SUM('2000:2014'!V849)","v":0},{"$f":"SUM('2000:2014'!W849)","v":0},{"$f":"SUM('2000:2014'!X849)","v":0},{"$f":"SUM('2000:2014'!Y849)","v":0},{"$f":"SUM('2000:2014'!Z849)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E850)","v":0},{"$f":"SUM('2000:2014'!F850)","v":0},{"$f":"SUM('2000:2014'!G850)","v":0},{"$f":"SUM('2000:2014'!H850)","v":0},{"$f":"SUM('2000:2014'!I850)","v":0},{"$f":"SUM('2000:2014'!J850)","v":0},{"$f":"SUM('2000:2014'!K850)","v":0},{"$f":"SUM('2000:2014'!L850)","v":0},{"$f":"SUM('2000:2014'!M850)","v":0},{"$f":"SUM('2000:2014'!N850)","v":0},{"$f":"SUM('2000:2014'!O850)","v":0},{"$f":"SUM('2000:2014'!P850)","v":0},{"$f":"SUM('2000:2014'!Q850)","v":0},{"$f":"SUM('2000:2014'!R850)","v":0},{"$f":"SUM('2000:2014'!S850)","v":0},{"$f":"SUM('2000:2014'!T850)","v":0},{"$f":"SUM('2000:2014'!U850)","v":0},{"$f":"SUM('2000:2014'!V850)","v":0},{"$f":"SUM('2000:2014'!W850)","v":0},{"$f":"SUM('2000:2014'!X850)","v":0},{"$f":"SUM('2000:2014'!Y850)","v":0},{"$f":"SUM('2000:2014'!Z850)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E851)","v":0},{"$f":"SUM('2000:2014'!F851)","v":0},{"$f":"SUM('2000:2014'!G851)","v":0},{"$f":"SUM('2000:2014'!H851)","v":0},{"$f":"SUM('2000:2014'!I851)","v":0},{"$f":"SUM('2000:2014'!J851)","v":0},{"$f":"SUM('2000:2014'!K851)","v":0},{"$f":"SUM('2000:2014'!L851)","v":0},{"$f":"SUM('2000:2014'!M851)","v":0},{"$f":"SUM('2000:2014'!N851)","v":0},{"$f":"SUM('2000:2014'!O851)","v":0},{"$f":"SUM('2000:2014'!P851)","v":0},{"$f":"SUM('2000:2014'!Q851)","v":0},{"$f":"SUM('2000:2014'!R851)","v":0},{"$f":"SUM('2000:2014'!S851)","v":0},{"$f":"SUM('2000:2014'!T851)","v":0},{"$f":"SUM('2000:2014'!U851)","v":0},{"$f":"SUM('2000:2014'!V851)","v":0},{"$f":"SUM('2000:2014'!W851)","v":0},{"$f":"SUM('2000:2014'!X851)","v":0},{"$f":"SUM('2000:2014'!Y851)","v":0},{"$f":"SUM('2000:2014'!Z851)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E852)","v":0},{"$f":"SUM('2000:2014'!F852)","v":0},{"$f":"SUM('2000:2014'!G852)","v":0},{"$f":"SUM('2000:2014'!H852)","v":0},{"$f":"SUM('2000:2014'!I852)","v":0},{"$f":"SUM('2000:2014'!J852)","v":0},{"$f":"SUM('2000:2014'!K852)","v":0},{"$f":"SUM('2000:2014'!L852)","v":0},{"$f":"SUM('2000:2014'!M852)","v":0},{"$f":"SUM('2000:2014'!N852)","v":0},{"$f":"SUM('2000:2014'!O852)","v":0},{"$f":"SUM('2000:2014'!P852)","v":0},{"$f":"SUM('2000:2014'!Q852)","v":0},{"$f":"SUM('2000:2014'!R852)","v":0},{"$f":"SUM('2000:2014'!S852)","v":0},{"$f":"SUM('2000:2014'!T852)","v":0},{"$f":"SUM('2000:2014'!U852)","v":0},{"$f":"SUM('2000:2014'!V852)","v":0},{"$f":"SUM('2000:2014'!W852)","v":0},{"$f":"SUM('2000:2014'!X852)","v":0},{"$f":"SUM('2000:2014'!Y852)","v":0},{"$f":"SUM('2000:2014'!Z852)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E857)","v":0},{"$f":"SUM('2000:2014'!F857)","v":0},{"$f":"SUM('2000:2014'!G857)","v":0},{"$f":"SUM('2000:2014'!H857)","v":0},{"$f":"SUM('2000:2014'!I857)","v":0},{"$f":"SUM('2000:2014'!J857)","v":0},{"$f":"SUM('2000:2014'!K857)","v":0},{"$f":"SUM('2000:2014'!L857)","v":0},{"$f":"SUM('2000:2014'!M857)","v":0},{"$f":"SUM('2000:2014'!N857)","v":0},{"$f":"SUM('2000:2014'!O857)","v":0},{"$f":"SUM('2000:2014'!P857)","v":0},{"$f":"SUM('2000:2014'!Q857)","v":0},{"$f":"SUM('2000:2014'!R857)","v":0},{"$f":"SUM('2000:2014'!S857)","v":0},{"$f":"SUM('2000:2014'!T857)","v":0},{"$f":"SUM('2000:2014'!U857)","v":0},{"$f":"SUM('2000:2014'!V857)","v":0},{"$f":"SUM('2000:2014'!W857)","v":0},{"$f":"SUM('2000:2014'!X857)","v":0},{"$f":"SUM('2000:2014'!Y857)","v":0},{"$f":"SUM('2000:2014'!Z857)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E858)","v":0},{"$f":"SUM('2000:2014'!F858)","v":0},{"$f":"SUM('2000:2014'!G858)","v":0},{"$f":"SUM('2000:2014'!H858)","v":0},{"$f":"SUM('2000:2014'!I858)","v":0},{"$f":"SUM('2000:2014'!J858)","v":0},{"$f":"SUM('2000:2014'!K858)","v":0},{"$f":"SUM('2000:2014'!L858)","v":0},{"$f":"SUM('2000:2014'!M858)","v":0},{"$f":"SUM('2000:2014'!N858)","v":0},{"$f":"SUM('2000:2014'!O858)","v":0},{"$f":"SUM('2000:2014'!P858)","v":0},{"$f":"SUM('2000:2014'!Q858)","v":0},{"$f":"SUM('2000:2014'!R858)","v":0},{"$f":"SUM('2000:2014'!S858)","v":0},{"$f":"SUM('2000:2014'!T858)","v":0},{"$f":"SUM('2000:2014'!U858)","v":0},{"$f":"SUM('2000:2014'!V858)","v":0},{"$f":"SUM('2000:2014'!W858)","v":0},{"$f":"SUM('2000:2014'!X858)","v":0},{"$f":"SUM('2000:2014'!Y858)","v":0},{"$f":"SUM('2000:2014'!Z858)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E859)","v":0},{"$f":"SUM('2000:2014'!F859)","v":0},{"$f":"SUM('2000:2014'!G859)","v":0},{"$f":"SUM('2000:2014'!H859)","v":0},{"$f":"SUM('2000:2014'!I859)","v":0},{"$f":"SUM('2000:2014'!J859)","v":0},{"$f":"SUM('2000:2014'!K859)","v":0},{"$f":"SUM('2000:2014'!L859)","v":0},{"$f":"SUM('2000:2014'!M859)","v":0},{"$f":"SUM('2000:2014'!N859)","v":0},{"$f":"SUM('2000:2014'!O859)","v":0},{"$f":"SUM('2000:2014'!P859)","v":0},{"$f":"SUM('2000:2014'!Q859)","v":0},{"$f":"SUM('2000:2014'!R859)","v":0},{"$f":"SUM('2000:2014'!S859)","v":0},{"$f":"SUM('2000:2014'!T859)","v":0},{"$f":"SUM('2000:2014'!U859)","v":0},{"$f":"SUM('2000:2014'!V859)","v":0},{"$f":"SUM('2000:2014'!W859)","v":0},{"$f":"SUM('2000:2014'!X859)","v":0},{"$f":"SUM('2000:2014'!Y859)","v":0},{"$f":"SUM('2000:2014'!Z859)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E860)","v":0},{"$f":"SUM('2000:2014'!F860)","v":0},{"$f":"SUM('2000:2014'!G860)","v":0},{"$f":"SUM('2000:2014'!H860)","v":0},{"$f":"SUM('2000:2014'!I860)","v":0},{"$f":"SUM('2000:2014'!J860)","v":0},{"$f":"SUM('2000:2014'!K860)","v":0},{"$f":"SUM('2000:2014'!L860)","v":0},{"$f":"SUM('2000:2014'!M860)","v":0},{"$f":"SUM('2000:2014'!N860)","v":0},{"$f":"SUM('2000:2014'!O860)","v":0},{"$f":"SUM('2000:2014'!P860)","v":0},{"$f":"SUM('2000:2014'!Q860)","v":0},{"$f":"SUM('2000:2014'!R860)","v":0},{"$f":"SUM('2000:2014'!S860)","v":0},{"$f":"SUM('2000:2014'!T860)","v":0},{"$f":"SUM('2000:2014'!U860)","v":0},{"$f":"SUM('2000:2014'!V860)","v":0},{"$f":"SUM('2000:2014'!W860)","v":0},{"$f":"SUM('2000:2014'!X860)","v":0},{"$f":"SUM('2000:2014'!Y860)","v":0},{"$f":"SUM('2000:2014'!Z860)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E861)","v":0},{"$f":"SUM('2000:2014'!F861)","v":0},{"$f":"SUM('2000:2014'!G861)","v":0},{"$f":"SUM('2000:2014'!H861)","v":0},{"$f":"SUM('2000:2014'!I861)","v":0},{"$f":"SUM('2000:2014'!J861)","v":0},{"$f":"SUM('2000:2014'!K861)","v":0},{"$f":"SUM('2000:2014'!L861)","v":0},{"$f":"SUM('2000:2014'!M861)","v":0},{"$f":"SUM('2000:2014'!N861)","v":0},{"$f":"SUM('2000:2014'!O861)","v":0},{"$f":"SUM('2000:2014'!P861)","v":0},{"$f":"SUM('2000:2014'!Q861)","v":0},{"$f":"SUM('2000:2014'!R861)","v":0},{"$f":"SUM('2000:2014'!S861)","v":0},{"$f":"SUM('2000:2014'!T861)","v":0},{"$f":"SUM('2000:2014'!U861)","v":0},{"$f":"SUM('2000:2014'!V861)","v":0},{"$f":"SUM('2000:2014'!W861)","v":0},{"$f":"SUM('2000:2014'!X861)","v":0},{"$f":"SUM('2000:2014'!Y861)","v":0},{"$f":"SUM('2000:2014'!Z861)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E862)","v":0},{"$f":"SUM('2000:2014'!F862)","v":0},{"$f":"SUM('2000:2014'!G862)","v":0},{"$f":"SUM('2000:2014'!H862)","v":0},{"$f":"SUM('2000:2014'!I862)","v":0},{"$f":"SUM('2000:2014'!J862)","v":0},{"$f":"SUM('2000:2014'!K862)","v":0},{"$f":"SUM('2000:2014'!L862)","v":0},{"$f":"SUM('2000:2014'!M862)","v":0},{"$f":"SUM('2000:2014'!N862)","v":0},{"$f":"SUM('2000:2014'!O862)","v":0},{"$f":"SUM('2000:2014'!P862)","v":0},{"$f":"SUM('2000:2014'!Q862)","v":0},{"$f":"SUM('2000:2014'!R862)","v":0},{"$f":"SUM('2000:2014'!S862)","v":0},{"$f":"SUM('2000:2014'!T862)","v":0},{"$f":"SUM('2000:2014'!U862)","v":0},{"$f":"SUM('2000:2014'!V862)","v":0},{"$f":"SUM('2000:2014'!W862)","v":0},{"$f":"SUM('2000:2014'!X862)","v":0},{"$f":"SUM('2000:2014'!Y862)","v":0},{"$f":"SUM('2000:2014'!Z862)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E863)","v":0},{"$f":"SUM('2000:2014'!F863)","v":0},{"$f":"SUM('2000:2014'!G863)","v":0},{"$f":"SUM('2000:2014'!H863)","v":0},{"$f":"SUM('2000:2014'!I863)","v":0},{"$f":"SUM('2000:2014'!J863)","v":0},{"$f":"SUM('2000:2014'!K863)","v":0},{"$f":"SUM('2000:2014'!L863)","v":0},{"$f":"SUM('2000:2014'!M863)","v":0},{"$f":"SUM('2000:2014'!N863)","v":0},{"$f":"SUM('2000:2014'!O863)","v":0},{"$f":"SUM('2000:2014'!P863)","v":0},{"$f":"SUM('2000:2014'!Q863)","v":0},{"$f":"SUM('2000:2014'!R863)","v":0},{"$f":"SUM('2000:2014'!S863)","v":0},{"$f":"SUM('2000:2014'!T863)","v":0},{"$f":"SUM('2000:2014'!U863)","v":0},{"$f":"SUM('2000:2014'!V863)","v":0},{"$f":"SUM('2000:2014'!W863)","v":0},{"$f":"SUM('2000:2014'!X863)","v":0},{"$f":"SUM('2000:2014'!Y863)","v":0},{"$f":"SUM('2000:2014'!Z863)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E864)","v":0},{"$f":"SUM('2000:2014'!F864)","v":0},{"$f":"SUM('2000:2014'!G864)","v":0},{"$f":"SUM('2000:2014'!H864)","v":0},{"$f":"SUM('2000:2014'!I864)","v":0},{"$f":"SUM('2000:2014'!J864)","v":0},{"$f":"SUM('2000:2014'!K864)","v":0},{"$f":"SUM('2000:2014'!L864)","v":0},{"$f":"SUM('2000:2014'!M864)","v":0},{"$f":"SUM('2000:2014'!N864)","v":0},{"$f":"SUM('2000:2014'!O864)","v":0},{"$f":"SUM('2000:2014'!P864)","v":0},{"$f":"SUM('2000:2014'!Q864)","v":0},{"$f":"SUM('2000:2014'!R864)","v":0},{"$f":"SUM('2000:2014'!S864)","v":0},{"$f":"SUM('2000:2014'!T864)","v":0},{"$f":"SUM('2000:2014'!U864)","v":0},{"$f":"SUM('2000:2014'!V864)","v":0},{"$f":"SUM('2000:2014'!W864)","v":0},{"$f":"SUM('2000:2014'!X864)","v":0},{"$f":"SUM('2000:2014'!Y864)","v":0},{"$f":"SUM('2000:2014'!Z864)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E865)","v":0},{"$f":"SUM('2000:2014'!F865)","v":0},{"$f":"SUM('2000:2014'!G865)","v":0},{"$f":"SUM('2000:2014'!H865)","v":0},{"$f":"SUM('2000:2014'!I865)","v":0},{"$f":"SUM('2000:2014'!J865)","v":0},{"$f":"SUM('2000:2014'!K865)","v":0},{"$f":"SUM('2000:2014'!L865)","v":0},{"$f":"SUM('2000:2014'!M865)","v":0},{"$f":"SUM('2000:2014'!N865)","v":0},{"$f":"SUM('2000:2014'!O865)","v":0},{"$f":"SUM('2000:2014'!P865)","v":0},{"$f":"SUM('2000:2014'!Q865)","v":0},{"$f":"SUM('2000:2014'!R865)","v":0},{"$f":"SUM('2000:2014'!S865)","v":0},{"$f":"SUM('2000:2014'!T865)","v":0},{"$f":"SUM('2000:2014'!U865)","v":0},{"$f":"SUM('2000:2014'!V865)","v":0},{"$f":"SUM('2000:2014'!W865)","v":0},{"$f":"SUM('2000:2014'!X865)","v":0},{"$f":"SUM('2000:2014'!Y865)","v":0},{"$f":"SUM('2000:2014'!Z865)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E866)","v":0},{"$f":"SUM('2000:2014'!F866)","v":0},{"$f":"SUM('2000:2014'!G866)","v":0},{"$f":"SUM('2000:2014'!H866)","v":0},{"$f":"SUM('2000:2014'!I866)","v":0},{"$f":"SUM('2000:2014'!J866)","v":0},{"$f":"SUM('2000:2014'!K866)","v":0},{"$f":"SUM('2000:2014'!L866)","v":0},{"$f":"SUM('2000:2014'!M866)","v":0},{"$f":"SUM('2000:2014'!N866)","v":0},{"$f":"SUM('2000:2014'!O866)","v":0},{"$f":"SUM('2000:2014'!P866)","v":0},{"$f":"SUM('2000:2014'!Q866)","v":0},{"$f":"SUM('2000:2014'!R866)","v":0},{"$f":"SUM('2000:2014'!S866)","v":0},{"$f":"SUM('2000:2014'!T866)","v":0},{"$f":"SUM('2000:2014'!U866)","v":0},{"$f":"SUM('2000:2014'!V866)","v":0},{"$f":"SUM('2000:2014'!W866)","v":0},{"$f":"SUM('2000:2014'!X866)","v":0},{"$f":"SUM('2000:2014'!Y866)","v":0},{"$f":"SUM('2000:2014'!Z866)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E867)","v":0},{"$f":"SUM('2000:2014'!F867)","v":0},{"$f":"SUM('2000:2014'!G867)","v":0},{"$f":"SUM('2000:2014'!H867)","v":0},{"$f":"SUM('2000:2014'!I867)","v":0},{"$f":"SUM('2000:2014'!J867)","v":0},{"$f":"SUM('2000:2014'!K867)","v":0},{"$f":"SUM('2000:2014'!L867)","v":0},{"$f":"SUM('2000:2014'!M867)","v":0},{"$f":"SUM('2000:2014'!N867)","v":0},{"$f":"SUM('2000:2014'!O867)","v":0},{"$f":"SUM('2000:2014'!P867)","v":0},{"$f":"SUM('2000:2014'!Q867)","v":0},{"$f":"SUM('2000:2014'!R867)","v":0},{"$f":"SUM('2000:2014'!S867)","v":0},{"$f":"SUM('2000:2014'!T867)","v":0},{"$f":"SUM('2000:2014'!U867)","v":0},{"$f":"SUM('2000:2014'!V867)","v":0},{"$f":"SUM('2000:2014'!W867)","v":0},{"$f":"SUM('2000:2014'!X867)","v":0},{"$f":"SUM('2000:2014'!Y867)","v":0},{"$f":"SUM('2000:2014'!Z867)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E868)","v":0},{"$f":"SUM('2000:2014'!F868)","v":0},{"$f":"SUM('2000:2014'!G868)","v":0},{"$f":"SUM('2000:2014'!H868)","v":0},{"$f":"SUM('2000:2014'!I868)","v":0},{"$f":"SUM('2000:2014'!J868)","v":0},{"$f":"SUM('2000:2014'!K868)","v":0},{"$f":"SUM('2000:2014'!L868)","v":0},{"$f":"SUM('2000:2014'!M868)","v":0},{"$f":"SUM('2000:2014'!N868)","v":0},{"$f":"SUM('2000:2014'!O868)","v":0},{"$f":"SUM('2000:2014'!P868)","v":0},{"$f":"SUM('2000:2014'!Q868)","v":0},{"$f":"SUM('2000:2014'!R868)","v":0},{"$f":"SUM('2000:2014'!S868)","v":0},{"$f":"SUM('2000:2014'!T868)","v":0},{"$f":"SUM('2000:2014'!U868)","v":0},{"$f":"SUM('2000:2014'!V868)","v":0},{"$f":"SUM('2000:2014'!W868)","v":0},{"$f":"SUM('2000:2014'!X868)","v":0},{"$f":"SUM('2000:2014'!Y868)","v":0},{"$f":"SUM('2000:2014'!Z868)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E869)","v":0},{"$f":"SUM('2000:2014'!F869)","v":0},{"$f":"SUM('2000:2014'!G869)","v":0},{"$f":"SUM('2000:2014'!H869)","v":0},{"$f":"SUM('2000:2014'!I869)","v":0},{"$f":"SUM('2000:2014'!J869)","v":0},{"$f":"SUM('2000:2014'!K869)","v":0},{"$f":"SUM('2000:2014'!L869)","v":0},{"$f":"SUM('2000:2014'!M869)","v":0},{"$f":"SUM('2000:2014'!N869)","v":0},{"$f":"SUM('2000:2014'!O869)","v":0},{"$f":"SUM('2000:2014'!P869)","v":0},{"$f":"SUM('2000:2014'!Q869)","v":0},{"$f":"SUM('2000:2014'!R869)","v":0},{"$f":"SUM('2000:2014'!S869)","v":0},{"$f":"SUM('2000:2014'!T869)","v":0},{"$f":"SUM('2000:2014'!U869)","v":0},{"$f":"SUM('2000:2014'!V869)","v":0},{"$f":"SUM('2000:2014'!W869)","v":0},{"$f":"SUM('2000:2014'!X869)","v":0},{"$f":"SUM('2000:2014'!Y869)","v":0},{"$f":"SUM('2000:2014'!Z869)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E870)","v":0},{"$f":"SUM('2000:2014'!F870)","v":0},{"$f":"SUM('2000:2014'!G870)","v":0},{"$f":"SUM('2000:2014'!H870)","v":0},{"$f":"SUM('2000:2014'!I870)","v":0},{"$f":"SUM('2000:2014'!J870)","v":0},{"$f":"SUM('2000:2014'!K870)","v":0},{"$f":"SUM('2000:2014'!L870)","v":0},{"$f":"SUM('2000:2014'!M870)","v":0},{"$f":"SUM('2000:2014'!N870)","v":0},{"$f":"SUM('2000:2014'!O870)","v":0},{"$f":"SUM('2000:2014'!P870)","v":0},{"$f":"SUM('2000:2014'!Q870)","v":0},{"$f":"SUM('2000:2014'!R870)","v":0},{"$f":"SUM('2000:2014'!S870)","v":0},{"$f":"SUM('2000:2014'!T870)","v":0},{"$f":"SUM('2000:2014'!U870)","v":0},{"$f":"SUM('2000:2014'!V870)","v":0},{"$f":"SUM('2000:2014'!W870)","v":0},{"$f":"SUM('2000:2014'!X870)","v":0},{"$f":"SUM('2000:2014'!Y870)","v":0},{"$f":"SUM('2000:2014'!Z870)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E875)","v":0},{"$f":"SUM('2000:2014'!F875)","v":0},{"$f":"SUM('2000:2014'!G875)","v":0},{"$f":"SUM('2000:2014'!H875)","v":0},{"$f":"SUM('2000:2014'!I875)","v":0},{"$f":"SUM('2000:2014'!J875)","v":0},{"$f":"SUM('2000:2014'!K875)","v":0},{"$f":"SUM('2000:2014'!L875)","v":0},{"$f":"SUM('2000:2014'!M875)","v":0},{"$f":"SUM('2000:2014'!N875)","v":0},{"$f":"SUM('2000:2014'!O875)","v":0},{"$f":"SUM('2000:2014'!P875)","v":0},{"$f":"SUM('2000:2014'!Q875)","v":0},{"$f":"SUM('2000:2014'!R875)","v":0},{"$f":"SUM('2000:2014'!S875)","v":0},{"$f":"SUM('2000:2014'!T875)","v":0},{"$f":"SUM('2000:2014'!U875)","v":0},{"$f":"SUM('2000:2014'!V875)","v":0},{"$f":"SUM('2000:2014'!W875)","v":0},{"$f":"SUM('2000:2014'!X875)","v":0},{"$f":"SUM('2000:2014'!Y875)","v":0},{"$f":"SUM('2000:2014'!Z875)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E876)","v":0},{"$f":"SUM('2000:2014'!F876)","v":0},{"$f":"SUM('2000:2014'!G876)","v":0},{"$f":"SUM('2000:2014'!H876)","v":0},{"$f":"SUM('2000:2014'!I876)","v":0},{"$f":"SUM('2000:2014'!J876)","v":0},{"$f":"SUM('2000:2014'!K876)","v":0},{"$f":"SUM('2000:2014'!L876)","v":0},{"$f":"SUM('2000:2014'!M876)","v":0},{"$f":"SUM('2000:2014'!N876)","v":0},{"$f":"SUM('2000:2014'!O876)","v":0},{"$f":"SUM('2000:2014'!P876)","v":0},{"$f":"SUM('2000:2014'!Q876)","v":0},{"$f":"SUM('2000:2014'!R876)","v":0},{"$f":"SUM('2000:2014'!S876)","v":0},{"$f":"SUM('2000:2014'!T876)","v":0},{"$f":"SUM('2000:2014'!U876)","v":0},{"$f":"SUM('2000:2014'!V876)","v":0},{"$f":"SUM('2000:2014'!W876)","v":0},{"$f":"SUM('2000:2014'!X876)","v":0},{"$f":"SUM('2000:2014'!Y876)","v":0},{"$f":"SUM('2000:2014'!Z876)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E877)","v":0},{"$f":"SUM('2000:2014'!F877)","v":0},{"$f":"SUM('2000:2014'!G877)","v":0},{"$f":"SUM('2000:2014'!H877)","v":0},{"$f":"SUM('2000:2014'!I877)","v":0},{"$f":"SUM('2000:2014'!J877)","v":0},{"$f":"SUM('2000:2014'!K877)","v":0},{"$f":"SUM('2000:2014'!L877)","v":0},{"$f":"SUM('2000:2014'!M877)","v":0},{"$f":"SUM('2000:2014'!N877)","v":0},{"$f":"SUM('2000:2014'!O877)","v":0},{"$f":"SUM('2000:2014'!P877)","v":0},{"$f":"SUM('2000:2014'!Q877)","v":0},{"$f":"SUM('2000:2014'!R877)","v":0},{"$f":"SUM('2000:2014'!S877)","v":0},{"$f":"SUM('2000:2014'!T877)","v":0},{"$f":"SUM('2000:2014'!U877)","v":0},{"$f":"SUM('2000:2014'!V877)","v":0},{"$f":"SUM('2000:2014'!W877)","v":0},{"$f":"SUM('2000:2014'!X877)","v":0},{"$f":"SUM('2000:2014'!Y877)","v":0},{"$f":"SUM('2000:2014'!Z877)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E878)","v":0},{"$f":"SUM('2000:2014'!F878)","v":0},{"$f":"SUM('2000:2014'!G878)","v":0},{"$f":"SUM('2000:2014'!H878)","v":0},{"$f":"SUM('2000:2014'!I878)","v":0},{"$f":"SUM('2000:2014'!J878)","v":0},{"$f":"SUM('2000:2014'!K878)","v":0},{"$f":"SUM('2000:2014'!L878)","v":0},{"$f":"SUM('2000:2014'!M878)","v":0},{"$f":"SUM('2000:2014'!N878)","v":0},{"$f":"SUM('2000:2014'!O878)","v":0},{"$f":"SUM('2000:2014'!P878)","v":0},{"$f":"SUM('2000:2014'!Q878)","v":0},{"$f":"SUM('2000:2014'!R878)","v":0},{"$f":"SUM('2000:2014'!S878)","v":0},{"$f":"SUM('2000:2014'!T878)","v":0},{"$f":"SUM('2000:2014'!U878)","v":0},{"$f":"SUM('2000:2014'!V878)","v":0},{"$f":"SUM('2000:2014'!W878)","v":0},{"$f":"SUM('2000:2014'!X878)","v":0},{"$f":"SUM('2000:2014'!Y878)","v":0},{"$f":"SUM('2000:2014'!Z878)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E879)","v":0},{"$f":"SUM('2000:2014'!F879)","v":0},{"$f":"SUM('2000:2014'!G879)","v":0},{"$f":"SUM('2000:2014'!H879)","v":0},{"$f":"SUM('2000:2014'!I879)","v":0},{"$f":"SUM('2000:2014'!J879)","v":0},{"$f":"SUM('2000:2014'!K879)","v":0},{"$f":"SUM('2000:2014'!L879)","v":0},{"$f":"SUM('2000:2014'!M879)","v":0},{"$f":"SUM('2000:2014'!N879)","v":0},{"$f":"SUM('2000:2014'!O879)","v":0},{"$f":"SUM('2000:2014'!P879)","v":0},{"$f":"SUM('2000:2014'!Q879)","v":0},{"$f":"SUM('2000:2014'!R879)","v":0},{"$f":"SUM('2000:2014'!S879)","v":0},{"$f":"SUM('2000:2014'!T879)","v":0},{"$f":"SUM('2000:2014'!U879)","v":0},{"$f":"SUM('2000:2014'!V879)","v":0},{"$f":"SUM('2000:2014'!W879)","v":0},{"$f":"SUM('2000:2014'!X879)","v":0},{"$f":"SUM('2000:2014'!Y879)","v":0},{"$f":"SUM('2000:2014'!Z879)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E880)","v":0},{"$f":"SUM('2000:2014'!F880)","v":0},{"$f":"SUM('2000:2014'!G880)","v":0},{"$f":"SUM('2000:2014'!H880)","v":0},{"$f":"SUM('2000:2014'!I880)","v":0},{"$f":"SUM('2000:2014'!J880)","v":0},{"$f":"SUM('2000:2014'!K880)","v":0},{"$f":"SUM('2000:2014'!L880)","v":0},{"$f":"SUM('2000:2014'!M880)","v":0},{"$f":"SUM('2000:2014'!N880)","v":0},{"$f":"SUM('2000:2014'!O880)","v":0},{"$f":"SUM('2000:2014'!P880)","v":0},{"$f":"SUM('2000:2014'!Q880)","v":0},{"$f":"SUM('2000:2014'!R880)","v":0},{"$f":"SUM('2000:2014'!S880)","v":0},{"$f":"SUM('2000:2014'!T880)","v":0},{"$f":"SUM('2000:2014'!U880)","v":0},{"$f":"SUM('2000:2014'!V880)","v":0},{"$f":"SUM('2000:2014'!W880)","v":0},{"$f":"SUM('2000:2014'!X880)","v":0},{"$f":"SUM('2000:2014'!Y880)","v":0},{"$f":"SUM('2000:2014'!Z880)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E881)","v":0},{"$f":"SUM('2000:2014'!F881)","v":0},{"$f":"SUM('2000:2014'!G881)","v":0},{"$f":"SUM('2000:2014'!H881)","v":0},{"$f":"SUM('2000:2014'!I881)","v":0},{"$f":"SUM('2000:2014'!J881)","v":0},{"$f":"SUM('2000:2014'!K881)","v":0},{"$f":"SUM('2000:2014'!L881)","v":0},{"$f":"SUM('2000:2014'!M881)","v":0},{"$f":"SUM('2000:2014'!N881)","v":0},{"$f":"SUM('2000:2014'!O881)","v":0},{"$f":"SUM('2000:2014'!P881)","v":0},{"$f":"SUM('2000:2014'!Q881)","v":0},{"$f":"SUM('2000:2014'!R881)","v":0},{"$f":"SUM('2000:2014'!S881)","v":0},{"$f":"SUM('2000:2014'!T881)","v":0},{"$f":"SUM('2000:2014'!U881)","v":0},{"$f":"SUM('2000:2014'!V881)","v":0},{"$f":"SUM('2000:2014'!W881)","v":0},{"$f":"SUM('2000:2014'!X881)","v":0},{"$f":"SUM('2000:2014'!Y881)","v":0},{"$f":"SUM('2000:2014'!Z881)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E882)","v":0},{"$f":"SUM('2000:2014'!F882)","v":0},{"$f":"SUM('2000:2014'!G882)","v":0},{"$f":"SUM('2000:2014'!H882)","v":0},{"$f":"SUM('2000:2014'!I882)","v":0},{"$f":"SUM('2000:2014'!J882)","v":0},{"$f":"SUM('2000:2014'!K882)","v":0},{"$f":"SUM('2000:2014'!L882)","v":0},{"$f":"SUM('2000:2014'!M882)","v":0},{"$f":"SUM('2000:2014'!N882)","v":0},{"$f":"SUM('2000:2014'!O882)","v":0},{"$f":"SUM('2000:2014'!P882)","v":0},{"$f":"SUM('2000:2014'!Q882)","v":0},{"$f":"SUM('2000:2014'!R882)","v":0},{"$f":"SUM('2000:2014'!S882)","v":0},{"$f":"SUM('2000:2014'!T882)","v":0},{"$f":"SUM('2000:2014'!U882)","v":0},{"$f":"SUM('2000:2014'!V882)","v":0},{"$f":"SUM('2000:2014'!W882)","v":0},{"$f":"SUM('2000:2014'!X882)","v":0},{"$f":"SUM('2000:2014'!Y882)","v":0},{"$f":"SUM('2000:2014'!Z882)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E883)","v":0},{"$f":"SUM('2000:2014'!F883)","v":0},{"$f":"SUM('2000:2014'!G883)","v":0},{"$f":"SUM('2000:2014'!H883)","v":0},{"$f":"SUM('2000:2014'!I883)","v":0},{"$f":"SUM('2000:2014'!J883)","v":0},{"$f":"SUM('2000:2014'!K883)","v":0},{"$f":"SUM('2000:2014'!L883)","v":0},{"$f":"SUM('2000:2014'!M883)","v":0},{"$f":"SUM('2000:2014'!N883)","v":0},{"$f":"SUM('2000:2014'!O883)","v":0},{"$f":"SUM('2000:2014'!P883)","v":0},{"$f":"SUM('2000:2014'!Q883)","v":0},{"$f":"SUM('2000:2014'!R883)","v":0},{"$f":"SUM('2000:2014'!S883)","v":0},{"$f":"SUM('2000:2014'!T883)","v":0},{"$f":"SUM('2000:2014'!U883)","v":0},{"$f":"SUM('2000:2014'!V883)","v":0},{"$f":"SUM('2000:2014'!W883)","v":0},{"$f":"SUM('2000:2014'!X883)","v":0},{"$f":"SUM('2000:2014'!Y883)","v":0},{"$f":"SUM('2000:2014'!Z883)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E884)","v":0},{"$f":"SUM('2000:2014'!F884)","v":0},{"$f":"SUM('2000:2014'!G884)","v":0},{"$f":"SUM('2000:2014'!H884)","v":0},{"$f":"SUM('2000:2014'!I884)","v":0},{"$f":"SUM('2000:2014'!J884)","v":0},{"$f":"SUM('2000:2014'!K884)","v":0},{"$f":"SUM('2000:2014'!L884)","v":0},{"$f":"SUM('2000:2014'!M884)","v":0},{"$f":"SUM('2000:2014'!N884)","v":0},{"$f":"SUM('2000:2014'!O884)","v":0},{"$f":"SUM('2000:2014'!P884)","v":0},{"$f":"SUM('2000:2014'!Q884)","v":0},{"$f":"SUM('2000:2014'!R884)","v":0},{"$f":"SUM('2000:2014'!S884)","v":0},{"$f":"SUM('2000:2014'!T884)","v":0},{"$f":"SUM('2000:2014'!U884)","v":0},{"$f":"SUM('2000:2014'!V884)","v":0},{"$f":"SUM('2000:2014'!W884)","v":0},{"$f":"SUM('2000:2014'!X884)","v":0},{"$f":"SUM('2000:2014'!Y884)","v":0},{"$f":"SUM('2000:2014'!Z884)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E885)","v":0},{"$f":"SUM('2000:2014'!F885)","v":0},{"$f":"SUM('2000:2014'!G885)","v":0},{"$f":"SUM('2000:2014'!H885)","v":0},{"$f":"SUM('2000:2014'!I885)","v":0},{"$f":"SUM('2000:2014'!J885)","v":0},{"$f":"SUM('2000:2014'!K885)","v":0},{"$f":"SUM('2000:2014'!L885)","v":0},{"$f":"SUM('2000:2014'!M885)","v":0},{"$f":"SUM('2000:2014'!N885)","v":0},{"$f":"SUM('2000:2014'!O885)","v":0},{"$f":"SUM('2000:2014'!P885)","v":0},{"$f":"SUM('2000:2014'!Q885)","v":0},{"$f":"SUM('2000:2014'!R885)","v":0},{"$f":"SUM('2000:2014'!S885)","v":0},{"$f":"SUM('2000:2014'!T885)","v":0},{"$f":"SUM('2000:2014'!U885)","v":0},{"$f":"SUM('2000:2014'!V885)","v":0},{"$f":"SUM('2000:2014'!W885)","v":0},{"$f":"SUM('2000:2014'!X885)","v":0},{"$f":"SUM('2000:2014'!Y885)","v":0},{"$f":"SUM('2000:2014'!Z885)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E886)","v":0},{"$f":"SUM('2000:2014'!F886)","v":0},{"$f":"SUM('2000:2014'!G886)","v":0},{"$f":"SUM('2000:2014'!H886)","v":0},{"$f":"SUM('2000:2014'!I886)","v":0},{"$f":"SUM('2000:2014'!J886)","v":0},{"$f":"SUM('2000:2014'!K886)","v":0},{"$f":"SUM('2000:2014'!L886)","v":0},{"$f":"SUM('2000:2014'!M886)","v":0},{"$f":"SUM('2000:2014'!N886)","v":0},{"$f":"SUM('2000:2014'!O886)","v":0},{"$f":"SUM('2000:2014'!P886)","v":0},{"$f":"SUM('2000:2014'!Q886)","v":0},{"$f":"SUM('2000:2014'!R886)","v":0},{"$f":"SUM('2000:2014'!S886)","v":0},{"$f":"SUM('2000:2014'!T886)","v":0},{"$f":"SUM('2000:2014'!U886)","v":0},{"$f":"SUM('2000:2014'!V886)","v":0},{"$f":"SUM('2000:2014'!W886)","v":0},{"$f":"SUM('2000:2014'!X886)","v":0},{"$f":"SUM('2000:2014'!Y886)","v":0},{"$f":"SUM('2000:2014'!Z886)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E887)","v":0},{"$f":"SUM('2000:2014'!F887)","v":0},{"$f":"SUM('2000:2014'!G887)","v":0},{"$f":"SUM('2000:2014'!H887)","v":0},{"$f":"SUM('2000:2014'!I887)","v":0},{"$f":"SUM('2000:2014'!J887)","v":0},{"$f":"SUM('2000:2014'!K887)","v":0},{"$f":"SUM('2000:2014'!L887)","v":0},{"$f":"SUM('2000:2014'!M887)","v":0},{"$f":"SUM('2000:2014'!N887)","v":0},{"$f":"SUM('2000:2014'!O887)","v":0},{"$f":"SUM('2000:2014'!P887)","v":0},{"$f":"SUM('2000:2014'!Q887)","v":0},{"$f":"SUM('2000:2014'!R887)","v":0},{"$f":"SUM('2000:2014'!S887)","v":0},{"$f":"SUM('2000:2014'!T887)","v":0},{"$f":"SUM('2000:2014'!U887)","v":0},{"$f":"SUM('2000:2014'!V887)","v":0},{"$f":"SUM('2000:2014'!W887)","v":0},{"$f":"SUM('2000:2014'!X887)","v":0},{"$f":"SUM('2000:2014'!Y887)","v":0},{"$f":"SUM('2000:2014'!Z887)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E888)","v":0},{"$f":"SUM('2000:2014'!F888)","v":0},{"$f":"SUM('2000:2014'!G888)","v":0},{"$f":"SUM('2000:2014'!H888)","v":0},{"$f":"SUM('2000:2014'!I888)","v":0},{"$f":"SUM('2000:2014'!J888)","v":0},{"$f":"SUM('2000:2014'!K888)","v":0},{"$f":"SUM('2000:2014'!L888)","v":0},{"$f":"SUM('2000:2014'!M888)","v":0},{"$f":"SUM('2000:2014'!N888)","v":0},{"$f":"SUM('2000:2014'!O888)","v":0},{"$f":"SUM('2000:2014'!P888)","v":0},{"$f":"SUM('2000:2014'!Q888)","v":0},{"$f":"SUM('2000:2014'!R888)","v":0},{"$f":"SUM('2000:2014'!S888)","v":0},{"$f":"SUM('2000:2014'!T888)","v":0},{"$f":"SUM('2000:2014'!U888)","v":0},{"$f":"SUM('2000:2014'!V888)","v":0},{"$f":"SUM('2000:2014'!W888)","v":0},{"$f":"SUM('2000:2014'!X888)","v":0},{"$f":"SUM('2000:2014'!Y888)","v":0},{"$f":"SUM('2000:2014'!Z888)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2000:2014'!E893)","v":0.97855544376141956},{"$f":"SUM('2000:2014'!F893)","v":2.3538119309507719},{"$f":"SUM('2000:2014'!G893)","v":2.3242363825257994},{"$f":"SUM('2000:2014'!H893)","v":2.294660834100827},{"$f":"SUM('2000:2014'!I893)","v":2.265085285675855},{"$f":"SUM('2000:2014'!J893)","v":2.6048912705450658},{"$f":"SUM('2000:2014'!K893)","v":3.707516827325918},{"$f":"SUM('2000:2014'!L893)","v":4.8745574881685494},{"$f":"SUM('2000:2014'!M893)","v":7.4057331712956591},{"$f":"SUM('2000:2014'!N893)","v":15.603675623120051},{"$f":"SUM('2000:2014'!O893)","v":23.060205334845232},{"$f":"SUM('2000:2014'!P893)","v":25.580985213654674},{"$f":"SUM('2000:2014'!Q893)","v":28.459733846923307},{"$f":"SUM('2000:2014'!R893)","v":42.497569385566933},{"$f":"SUM('2000:2014'!S893)","v":43.616618871401414},{"$f":"SUM('2000:2014'!T893)","v":43.331420603641568},{"$f":"SUM('2000:2014'!U893)","v":43.046222335881723},{"$f":"SUM('2000:2014'!V893)","v":42.761024068121877},{"$f":"SUM('2000:2014'!W893)","v":42.190627532602193},{"$f":"SUM('2000:2014'!X893)","v":41.620230997082501},{"$f":"SUM('2000:2014'!Y893)","v":41.049834461562803},{"$f":"SUM('2000:2014'!Z893)","v":40.479437926043104}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2000:2014'!E894)","v":0.24463886094035484},{"$f":"SUM('2000:2014'!F894)","v":0.58743365415044135},{"$f":"SUM('2000:2014'!G894)","v":0.57757513800878391},{"$f":"SUM('2000:2014'!H894)","v":0.56771662186712657},{"$f":"SUM('2000:2014'!I894)","v":0.55785810572546901},{"$f":"SUM('2000:2014'!J894)","v":0.64034497290735737},{"$f":"SUM('2000:2014'!K894)","v":0.91315196063664117},{"$f":"SUM('2000:2014'!L894)","v":1.2008785385747323},{"$f":"SUM('2000:2014'!M894)","v":1.8283727848879914},{"$f":"SUM('2000:2014'!N894)","v":3.8698558361081234},{"$f":"SUM('2000:2014'!O894)","v":4.295535947376897},{"$f":"SUM('2000:2014'!P894)","v":4.7854303506366751},{"$f":"SUM('2000:2014'!Q894)","v":4.259431765004118},{"$f":"SUM('2000:2014'!R894)","v":10.325630449371561},{"$f":"SUM('2000:2014'!S894)","v":14.634362387010391},{"$f":"SUM('2000:2014'!T894)","v":14.507594886973795},{"$f":"SUM('2000:2014'!U894)","v":14.380827386937201},{"$f":"SUM('2000:2014'!V894)","v":14.254059886900606},{"$f":"SUM('2000:2014'!W894)","v":14.000524886827414},{"$f":"SUM('2000:2014'!X894)","v":13.746989886754225},{"$f":"SUM('2000:2014'!Y894)","v":13.493454886681032},{"$f":"SUM('2000:2014'!Z894)","v":13.239919886607844}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E895)","v":5.043606515802896},{"$f":"SUM('2000:2014'!F895)","v":8.5729618245470469},{"$f":"SUM('2000:2014'!G895)","v":12.678145052308142},{"$f":"SUM('2000:2014'!H895)","v":19.307715072836952},{"$f":"SUM('2000:2014'!I895)","v":28.09806684762534},{"$f":"SUM('2000:2014'!J895)","v":27.616888432293607},{"$f":"SUM('2000:2014'!K895)","v":27.135710016961873},{"$f":"SUM('2000:2014'!L895)","v":26.65453160163014},{"$f":"SUM('2000:2014'!M895)","v":26.173353186298407},{"$f":"SUM('2000:2014'!N895)","v":25.692174770966673},{"$f":"SUM('2000:2014'!O895)","v":25.45158556330081},{"$f":"SUM('2000:2014'!P895)","v":24.970407147969077},{"$f":"SUM('2000:2014'!Q895)","v":24.489228732637343},{"$f":"SUM('2000:2014'!R895)","v":24.00805031730561},{"$f":"SUM('2000:2014'!S895)","v":23.526871901973877},{"$f":"SUM('2000:2014'!T895)","v":23.28628269430801},{"$f":"SUM('2000:2014'!U895)","v":23.045693486642143},{"$f":"SUM('2000:2014'!V895)","v":22.805104278976277},{"$f":"SUM('2000:2014'!W895)","v":22.323925863644543},{"$f":"SUM('2000:2014'!X895)","v":21.84274744831281},{"$f":"SUM('2000:2014'!Y895)","v":21.361569032981077},{"$f":"SUM('2000:2014'!Z895)","v":20.880390617649343}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E896)","v":1.9349848471988818},{"$f":"SUM('2000:2014'!F896)","v":3.0829933241201264},{"$f":"SUM('2000:2014'!G896)","v":3.1115551914714099},{"$f":"SUM('2000:2014'!H896)","v":3.0582930971916715},{"$f":"SUM('2000:2014'!I896)","v":3.0405171951789769},{"$f":"SUM('2000:2014'!J896)","v":9.9986425355215029},{"$f":"SUM('2000:2014'!K896)","v":18.03060015565265},{"$f":"SUM('2000:2014'!L896)","v":30.161380150248107},{"$f":"SUM('2000:2014'!M896)","v":41.024555106402488},{"$f":"SUM('2000:2014'!N896)","v":48.943235817662867},{"$f":"SUM('2000:2014'!O896)","v":53.190953077073232},{"$f":"SUM('2000:2014'!P896)","v":61.976953051154794},{"$f":"SUM('2000:2014'!Q896)","v":71.592223475957354},{"$f":"SUM('2000:2014'!R896)","v":92.420274117593252},{"$f":"SUM('2000:2014'!S896)","v":110.49916488519344},{"$f":"SUM('2000:2014'!T896)","v":109.51766990411167},{"$f":"SUM('2000:2014'!U896)","v":108.5361749230299},{"$f":"SUM('2000:2014'!V896)","v":107.55467994194815},{"$f":"SUM('2000:2014'!W896)","v":105.59168997978463},{"$f":"SUM('2000:2014'!X896)","v":103.62870001762113},{"$f":"SUM('2000:2014'!Y896)","v":101.66571005545761},{"$f":"SUM('2000:2014'!Z896)","v":99.702720093294104}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2000:2014'!E897)","v":0},{"$f":"SUM('2000:2014'!F897)","v":0},{"$f":"SUM('2000:2014'!G897)","v":0},{"$f":"SUM('2000:2014'!H897)","v":0},{"$f":"SUM('2000:2014'!I897)","v":0},{"$f":"SUM('2000:2014'!J897)","v":0},{"$f":"SUM('2000:2014'!K897)","v":0},{"$f":"SUM('2000:2014'!L897)","v":0},{"$f":"SUM('2000:2014'!M897)","v":0},{"$f":"SUM('2000:2014'!N897)","v":0},{"$f":"SUM('2000:2014'!O897)","v":0},{"$f":"SUM('2000:2014'!P897)","v":0},{"$f":"SUM('2000:2014'!Q897)","v":0},{"$f":"SUM('2000:2014'!R897)","v":0},{"$f":"SUM('2000:2014'!S897)","v":0},{"$f":"SUM('2000:2014'!T897)","v":0},{"$f":"SUM('2000:2014'!U897)","v":0},{"$f":"SUM('2000:2014'!V897)","v":0},{"$f":"SUM('2000:2014'!W897)","v":0},{"$f":"SUM('2000:2014'!X897)","v":0},{"$f":"SUM('2000:2014'!Y897)","v":0},{"$f":"SUM('2000:2014'!Z897)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2000:2014'!E898)","v":0.16385794013496466},{"$f":"SUM('2000:2014'!F898)","v":0.31503192011766767},{"$f":"SUM('2000:2014'!G898)","v":0.32131644752178429},{"$f":"SUM('2000:2014'!H898)","v":0.31298166989076714},{"$f":"SUM('2000:2014'!I898)","v":0.31093558456023868},{"$f":"SUM('2000:2014'!J898)","v":0.40221128976493292},{"$f":"SUM('2000:2014'!K898)","v":1.1236283918675132},{"$f":"SUM('2000:2014'!L898)","v":1.7116039771942666},{"$f":"SUM('2000:2014'!M898)","v":1.848161472840351},{"$f":"SUM('2000:2014'!N898)","v":2.5253597395729379},{"$f":"SUM('2000:2014'!O898)","v":2.7409303385386421},{"$f":"SUM('2000:2014'!P898)","v":2.8962278252895635},{"$f":"SUM('2000:2014'!Q898)","v":3.2541041828486152},{"$f":"SUM('2000:2014'!R898)","v":4.3683712644076671},{"$f":"SUM('2000:2014'!S898)","v":5.678460571411696},{"$f":"SUM('2000:2014'!T898)","v":5.6003675516512859},{"$f":"SUM('2000:2014'!U898)","v":5.5222745318908739},{"$f":"SUM('2000:2014'!V898)","v":5.444181512130462},{"$f":"SUM('2000:2014'!W898)","v":5.2879954726096408},{"$f":"SUM('2000:2014'!X898)","v":5.1318094330888178},{"$f":"SUM('2000:2014'!Y898)","v":4.9756233935679948},{"$f":"SUM('2000:2014'!Z898)","v":4.8194373540471727}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2000:2014'!E899)","v":2.1917304094485723E-2},{"$f":"SUM('2000:2014'!F899)","v":3.3547444314560998E-2},{"$f":"SUM('2000:2014'!G899)","v":3.2695059891637922E-2},{"$f":"SUM('2000:2014'!H899)","v":3.1842675468714839E-2},{"$f":"SUM('2000:2014'!I899)","v":3.0990291045791762E-2},{"$f":"SUM('2000:2014'!J899)","v":3.0137906622868679E-2},{"$f":"SUM('2000:2014'!K899)","v":2.9285522199945603E-2},{"$f":"SUM('2000:2014'!L899)","v":2.843313777702252E-2},{"$f":"SUM('2000:2014'!M899)","v":3.9890404249290454E-2},{"$f":"SUM('2000:2014'!N899)","v":1.6962248217218892},{"$f":"SUM('2000:2014'!O899)","v":3.3637910770846391},{"$f":"SUM('2000:2014'!P899)","v":3.4586379628101387},{"$f":"SUM('2000:2014'!Q899)","v":3.602044198535638},{"$f":"SUM('2000:2014'!R899)","v":3.5108251992611375},{"$f":"SUM('2000:2014'!S899)","v":3.4156092677366372},{"$f":"SUM('2000:2014'!T899)","v":3.3679959207243866},{"$f":"SUM('2000:2014'!U899)","v":3.3203825737121369},{"$f":"SUM('2000:2014'!V899)","v":3.2727692266998867},{"$f":"SUM('2000:2014'!W899)","v":3.1775425326753863},{"$f":"SUM('2000:2014'!X899)","v":3.082315838650886},{"$f":"SUM('2000:2014'!Y899)","v":2.9870891446263856},{"$f":"SUM('2000:2014'!Z899)","v":2.8918624506018844}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2000:2014'!E900)","v":0},{"$f":"SUM('2000:2014'!F900)","v":5.8860685308447541E-2},{"$f":"SUM('2000:2014'!G900)","v":5.7389168175736353E-2},{"$f":"SUM('2000:2014'!H900)","v":5.5917651043025166E-2},{"$f":"SUM('2000:2014'!I900)","v":5.4446133910313978E-2},{"$f":"SUM('2000:2014'!J900)","v":5.297461677760279E-2},{"$f":"SUM('2000:2014'!K900)","v":5.1503099644891602E-2},{"$f":"SUM('2000:2014'!L900)","v":8.9498181967730461E-2},{"$f":"SUM('2000:2014'!M900)","v":0.2014873426858878},{"$f":"SUM('2000:2014'!N900)","v":0.34662916507269093},{"$f":"SUM('2000:2014'!O900)","v":0.44812171737671486},{"$f":"SUM('2000:2014'!P900)","v":1.5472548469847627},{"$f":"SUM('2000:2014'!Q900)","v":2.25546156734281},{"$f":"SUM('2000:2014'!R900)","v":6.512617454150857},{"$f":"SUM('2000:2014'!S900)","v":17.545358829458909},{"$f":"SUM('2000:2014'!T900)","v":17.322333617262931},{"$f":"SUM('2000:2014'!U900)","v":17.099308405066957},{"$f":"SUM('2000:2014'!V900)","v":16.876283192870979},{"$f":"SUM('2000:2014'!W900)","v":16.430232768479026},{"$f":"SUM('2000:2014'!X900)","v":15.984182344087074},{"$f":"SUM('2000:2014'!Y900)","v":15.538131919695122},{"$f":"SUM('2000:2014'!Z900)","v":15.092081495303169}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2000:2014'!E901)","v":12.208730058094311},{"$f":"SUM('2000:2014'!F901)","v":21.699813462664842},{"$f":"SUM('2000:2014'!G901)","v":39.169984079179585},{"$f":"SUM('2000:2014'!H901)","v":55.340310189183754},{"$f":"SUM('2000:2014'!I901)","v":69.295963967445005},{"$f":"SUM('2000:2014'!J901)","v":82.830012634934803},{"$f":"SUM('2000:2014'!K901)","v":99.286399740905722},{"$f":"SUM('2000:2014'!L901)","v":113.15875056552689},{"$f":"SUM('2000:2014'!M901)","v":125.28896886539845},{"$f":"SUM('2000:2014'!N901)","v":138.43936829022539},{"$f":"SUM('2000:2014'!O901)","v":143.76684577447557},{"$f":"SUM('2000:2014'!P901)","v":156.3326489058723},{"$f":"SUM('2000:2014'!Q901)","v":166.22152103027167},{"$f":"SUM('2000:2014'!R901)","v":178.0846466498711},{"$f":"SUM('2000:2014'!S901)","v":198.59041553535906},{"$f":"SUM('2000:2014'!T901)","v":193.35283337033701},{"$f":"SUM('2000:2014'!U901)","v":188.11525120531493},{"$f":"SUM('2000:2014'!V901)","v":182.87766904029291},{"$f":"SUM('2000:2014'!W901)","v":172.40250471024876},{"$f":"SUM('2000:2014'!X901)","v":161.92734038020467},{"$f":"SUM('2000:2014'!Y901)","v":151.45217605016052},{"$f":"SUM('2000:2014'!Z901)","v":140.97701172011637}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E902)","v":1.1016054510347466},{"$f":"SUM('2000:2014'!F902)","v":1.2350063623800205},{"$f":"SUM('2000:2014'!G902)","v":1.1055835061386863},{"$f":"SUM('2000:2014'!H902)","v":1.1465248350642341},{"$f":"SUM('2000:2014'!I902)","v":1.0718808320990563},{"$f":"SUM('2000:2014'!J902)","v":0.91146013643291179},{"$f":"SUM('2000:2014'!K902)","v":0.75103944076676776},{"$f":"SUM('2000:2014'!L902)","v":0.59061874510062351},{"$f":"SUM('2000:2014'!M902)","v":0.4301980494344792},{"$f":"SUM('2000:2014'!N902)","v":0.269777353768335},{"$f":"SUM('2000:2014'!O902)","v":0.18956700593526291},{"$f":"SUM('2000:2014'!P902)","v":0.306381221420856},{"$f":"SUM('2000:2014'!Q902)","v":0.63744777662062391},{"$f":"SUM('2000:2014'!R902)","v":1.3859156010881799},{"$f":"SUM('2000:2014'!S902)","v":3.7856948011173168},{"$f":"SUM('2000:2014'!T902)","v":3.5812827619100003},{"$f":"SUM('2000:2014'!U902)","v":3.3807696632800006},{"$f":"SUM('2000:2014'!V902)","v":3.1802565646500005},{"$f":"SUM('2000:2014'!W902)","v":2.7792303673900003},{"$f":"SUM('2000:2014'!X902)","v":2.3782041701300005},{"$f":"SUM('2000:2014'!Y902)","v":1.9771779728700003},{"$f":"SUM('2000:2014'!Z902)","v":1.5761517756100001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2000:2014'!E903)","v":0},{"$f":"SUM('2000:2014'!F903)","v":0},{"$f":"SUM('2000:2014'!G903)","v":0},{"$f":"SUM('2000:2014'!H903)","v":0},{"$f":"SUM('2000:2014'!I903)","v":0},{"$f":"SUM('2000:2014'!J903)","v":0},{"$f":"SUM('2000:2014'!K903)","v":0},{"$f":"SUM('2000:2014'!L903)","v":0},{"$f":"SUM('2000:2014'!M903)","v":0},{"$f":"SUM('2000:2014'!N903)","v":0},{"$f":"SUM('2000:2014'!O903)","v":0},{"$f":"SUM('2000:2014'!P903)","v":0.52670989000000001},{"$f":"SUM('2000:2014'!Q903)","v":1.1875794284000001},{"$f":"SUM('2000:2014'!R903)","v":4.1695039817200001},{"$f":"SUM('2000:2014'!S903)","v":10.195927595720001},{"$f":"SUM('2000:2014'!T903)","v":9.0492736053999998},{"$f":"SUM('2000:2014'!U903)","v":7.9026196150800008},{"$f":"SUM('2000:2014'!V903)","v":6.75596562476},{"$f":"SUM('2000:2014'!W903)","v":4.5153286331200002},{"$f":"SUM('2000:2014'!X903)","v":2.4039837821200001},{"$f":"SUM('2000:2014'!Y903)","v":0.6933109662200001},{"$f":"SUM('2000:2014'!Z903)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2000:2014'!E904)","v":3.1959001246033441},{"$f":"SUM('2000:2014'!F904)","v":3.1767869742251138},{"$f":"SUM('2000:2014'!G904)","v":2.7732182905912328},{"$f":"SUM('2000:2014'!H904)","v":2.2778990707981088},{"$f":"SUM('2000:2014'!I904)","v":2.3615578721754948},{"$f":"SUM('2000:2014'!J904)","v":1.631629594275571},{"$f":"SUM('2000:2014'!K904)","v":1.0973428805731991},{"$f":"SUM('2000:2014'!L904)","v":0.6857996062005185},{"$f":"SUM('2000:2014'!M904)","v":2.896072035743761},{"$f":"SUM('2000:2014'!N904)","v":3.997411059040898},{"$f":"SUM('2000:2014'!O904)","v":5.243104067134742},{"$f":"SUM('2000:2014'!P904)","v":8.0550138168868557},{"$f":"SUM('2000:2014'!Q904)","v":9.131301511007937},{"$f":"SUM('2000:2014'!R904)","v":11.565203944053916},{"$f":"SUM('2000:2014'!S904)","v":12.744523916343494},{"$f":"SUM('2000:2014'!T904)","v":10.690543589272579},{"$f":"SUM('2000:2014'!U904)","v":8.8248608303927778},{"$f":"SUM('2000:2014'!V904)","v":7.1317915923811626},{"$f":"SUM('2000:2014'!W904)","v":4.1537502627879572},{"$f":"SUM('2000:2014'!X904)","v":1.896244894144774},{"$f":"SUM('2000:2014'!Y904)","v":0.46185580854159125},{"$f":"SUM('2000:2014'!Z904)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2000:2014'!E905)","v":1.0907799806002296E-4},{"$f":"SUM('2000:2014'!F905)","v":4.2341820865486306E-3},{"$f":"SUM('2000:2014'!G905)","v":1.713511455895649},{"$f":"SUM('2000:2014'!H905)","v":4.4310292657558241},{"$f":"SUM('2000:2014'!I905)","v":10.479038574294238},{"$f":"SUM('2000:2014'!J905)","v":8.1234897105627546},{"$f":"SUM('2000:2014'!K905)","v":5.7679626624308842},{"$f":"SUM('2000:2014'!L905)","v":3.4132649982366337},{"$f":"SUM('2000:2014'!M905)","v":1.4005930287116493},{"$f":"SUM('2000:2014'!N905)","v":0},{"$f":"SUM('2000:2014'!O905)","v":0},{"$f":"SUM('2000:2014'!P905)","v":0},{"$f":"SUM('2000:2014'!Q905)","v":0},{"$f":"SUM('2000:2014'!R905)","v":0},{"$f":"SUM('2000:2014'!S905)","v":0},{"$f":"SUM('2000:2014'!T905)","v":0},{"$f":"SUM('2000:2014'!U905)","v":0},{"$f":"SUM('2000:2014'!V905)","v":0},{"$f":"SUM('2000:2014'!W905)","v":0},{"$f":"SUM('2000:2014'!X905)","v":0},{"$f":"SUM('2000:2014'!Y905)","v":0},{"$f":"SUM('2000:2014'!Z905)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2000:2014'!E906)","v":0.24004666389198642},{"$f":"SUM('2000:2014'!F906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!G906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!H906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!I906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!J906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!K906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!L906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!M906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!N906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!O906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!P906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!Q906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!R906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!S906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!T906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!U906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!V906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!W906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!X906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!Y906)","v":0.42373259563041749},{"$f":"SUM('2000:2014'!Z906)","v":0.42373259563041749}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":25.133952287555452},41.544214360496007,64.288942367338862,89.248623578831413,117.99007328536618,135.26641569626941,158.31787329459641,182.99304958625558,208.96111804357884,241.80744507289026,262.17437249877219,290.86038282831015,315.51381011117985,379.27234096002076,444.65674115835662,434.03133110122366,{"$f":"SUM(U893:U907)","v":423.59811755285904},{"$f":"SUM(V893:V907)","v":413.33751752536273},393.27708560580004,374.06648178782734,356.07966628799454,340.08274591490346]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},{"$f":"H764-G908","v":0},{"$f":"I764-H908","v":0},{"$f":"J764-I908","v":0},{"$f":"K764-J908","v":0},{"$f":"L764-K908","v":0},{"$f":"M764-L908","v":0},{"$f":"N764-M908","v":0},{"$f":"O764-N908","v":0},{"$f":"P764-O908","v":0},{"$f":"Q764-P908","v":0},{"$f":"R764-Q908","v":0},{"$f":"S764-R908","v":0},{"$f":"T764-S908","v":0},{"$f":"U764-T908","v":0},{"$f":"V764-U908","v":0},{"$f":"W764-V908","v":0},{"$f":"X764-W908","v":0},{"$f":"Y764-X908","v":0},{"$f":"Z764-Y908","v":0}]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,488.62220279435996,477.08378657727246,465.54537036018485,442.92742096509932,421.19434252505295,400.82345369478321]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,488.62220279436002,477.08378657727246,465.5453703601849,442.92742096509937,421.19434252505295,400.82345369478321]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,494.69227656210973,488.86395788633837,483.03563921056701,471.05334345246013,459.13478270345632,447.8481670355971]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},34.375607058086899,55.859672925276961,85.235144878699828,117.45930171828944,162.62653833358539,184.08999242419588,209.84493373798526,235.60705305042811,260.55858748184914,299.17742420161738,321.3469408491722,350.39092095314061,374.2356844217951,436.56568404348957,499.06417991634794,494.69227656210973,488.86395788633837,483.03563921056701,471.05334345246013,459.13478270345632,447.8481670355971]

{"sheet":"Capex_from_Jul_2014","index":14,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"Capex from Jul 2014"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$357","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal",{"$f":"T25","v":"$, nominal"},{"$f":"U25","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E27)","v":0},{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6424253127775046,{"$f":"V171","v":20.179711923654864},60.032340934449834,99.37905765815303,132.11814057479313]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E28)","v":0},{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.74367802197424437,0.73122050040766162,1.997839809058882,6.6929774175805132]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,42.115666633092857,70.740079059244181,98.460114994656251,128.69219552354429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,4.7105795453563282,6.2073017426793555,7.660706335098725,9.1379809921976065]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,12.308430276021241,15.77238263285034]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,10.792240139566974,11.191492248988073,11.369419820178742,11.092514562619263]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,50.821484478696021,82.214301059732605,114.01798936980596,149.05142590016231]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,1.8513809409001061,3.2020592080344779,4.2600543212223059,4.9203096143741467]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,2.9164082050099176,3.1245376750564962,3.8102420474094063,7.7720074984104066]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,9.3290974378069098,14.194141888293696,16.822504537886697,19.051632731693964]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.6180292347447143,5.9996232661764912,5.9996232661764912]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E27:E41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":43.06031204243962},{"$f":"SUM(V27:V41)","v":41.993889286704075},{"$f":"SUM(W27:W41)","v":148.49325435233612},261.42978433357632,376.08598243566774,490.30119071440254]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T45)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U45)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V45)","v":17.553905638001744},{"$f":"SUM('2014_Jul-Dec:2019'!W45)","v":40.10529088551877},{"$f":"SUM('2014_Jul-Dec:2019'!X45)","v":40.100694734495974},{"$f":"SUM('2014_Jul-Dec:2019'!Y45)","v":33.994319611614088},{"$f":"SUM('2014_Jul-Dec:2019'!Z45)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T46)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V46)","v":0.52105497275197665},{"$f":"SUM('2014_Jul-Dec:2019'!W46)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X46)","v":1.2790768302178031},{"$f":"SUM('2014_Jul-Dec:2019'!Y46)","v":4.7289130772585111},{"$f":"SUM('2014_Jul-Dec:2019'!Z46)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y47)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z47)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T48)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U48)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V48)","v":28.022663553394139},{"$f":"SUM('2014_Jul-Dec:2019'!W48)","v":29.33032127768583},{"$f":"SUM('2014_Jul-Dec:2019'!X48)","v":28.914783474908024},{"$f":"SUM('2014_Jul-Dec:2019'!Y48)","v":31.908741126299098},{"$f":"SUM('2014_Jul-Dec:2019'!Z48)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y49)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z49)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T50)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U50)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V50)","v":2.9515521127748308},{"$f":"SUM('2014_Jul-Dec:2019'!W50)","v":1.6156142676444882},{"$f":"SUM('2014_Jul-Dec:2019'!X50)","v":1.6126870194319427},{"$f":"SUM('2014_Jul-Dec:2019'!Y50)","v":1.6768742595972521},{"$f":"SUM('2014_Jul-Dec:2019'!Z50)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V51)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W51)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X51)","v":8.2385065136246851},{"$f":"SUM('2014_Jul-Dec:2019'!Y51)","v":3.774272039218348},{"$f":"SUM('2014_Jul-Dec:2019'!Z51)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T52)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U52)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V52)","v":9.8051278739152909},{"$f":"SUM('2014_Jul-Dec:2019'!W52)","v":0.66969087718312703},{"$f":"SUM('2014_Jul-Dec:2019'!X52)","v":0.46510861088227445},{"$f":"SUM('2014_Jul-Dec:2019'!Y52)","v":2.1903497404183996E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z52)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T53)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U53)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V53)","v":34.302527201124441},{"$f":"SUM('2014_Jul-Dec:2019'!W53)","v":33.453207555647047},{"$f":"SUM('2014_Jul-Dec:2019'!X53)","v":35.202207586909694},{"$f":"SUM('2014_Jul-Dec:2019'!Y53)","v":39.840044110669083},{"$f":"SUM('2014_Jul-Dec:2019'!Z53)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T54)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U54)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V54)","v":1.2612092967807873},{"$f":"SUM('2014_Jul-Dec:2019'!W54)","v":1.5423738239368194},{"$f":"SUM('2014_Jul-Dec:2019'!X54)","v":1.403928052383957},{"$f":"SUM('2014_Jul-Dec:2019'!Y54)","v":1.1465810375863663},{"$f":"SUM('2014_Jul-Dec:2019'!Z54)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T55)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U55)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V55)","v":1.2173650603147586},{"$f":"SUM('2014_Jul-Dec:2019'!W55)","v":0.87636326828332001},{"$f":"SUM('2014_Jul-Dec:2019'!X55)","v":1.5292108242463156},{"$f":"SUM('2014_Jul-Dec:2019'!Y55)","v":5.1111140677436691},{"$f":"SUM('2014_Jul-Dec:2019'!Z55)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T56)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U56)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V56)","v":6.897375086031742},{"$f":"SUM('2014_Jul-Dec:2019'!W56)","v":6.8524500556369272},{"$f":"SUM('2014_Jul-Dec:2019'!X56)","v":5.9862582658705268},{"$f":"SUM('2014_Jul-Dec:2019'!Y56)","v":6.7842754632588962},{"$f":"SUM('2014_Jul-Dec:2019'!Z56)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y57)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z57)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V58)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W58)","v":0.58502220846683584},{"$f":"SUM('2014_Jul-Dec:2019'!X58)","v":0.381594031431777},{"$f":"SUM('2014_Jul-Dec:2019'!Y58)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z58)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T63)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U63)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V63)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W63)","v":0.25266187472379542},{"$f":"SUM('2014_Jul-Dec:2019'!X63)","v":0.75397801079278004},{"$f":"SUM('2014_Jul-Dec:2019'!Y63)","v":1.2552366949739797},{"$f":"SUM('2014_Jul-Dec:2019'!Z63)","v":1.6801656901191557}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T64)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U64)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V64)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W64)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X64)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y64)","v":3.3775468736879394E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z64)","v":0.11259068669118791}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y65)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z65)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T66)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U66)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!V66)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!W66)","v":0.70590885153451344},{"$f":"SUM('2014_Jul-Dec:2019'!X66)","v":1.1947475394959439},{"$f":"SUM('2014_Jul-Dec:2019'!Y66)","v":1.6766605974110775},{"$f":"SUM('2014_Jul-Dec:2019'!Z66)","v":2.2084729495160627}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y67)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z67)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T68)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U68)","v":2.2551633751044832E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V68)","v":2.2551633751044835E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W68)","v":0.11889207032146043},{"$f":"SUM('2014_Jul-Dec:2019'!X68)","v":0.15928242701257264},{"$f":"SUM('2014_Jul-Dec:2019'!Y68)","v":0.19959960249837122},{"$f":"SUM('2014_Jul-Dec:2019'!Z68)","v":0.24152145898830252}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W69)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X69)","v":0.10435701954862961},{"$f":"SUM('2014_Jul-Dec:2019'!Y69)","v":0.31031968238924673},{"$f":"SUM('2014_Jul-Dec:2019'!Z69)","v":0.40467648336970541}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T70)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U70)","v":1.2655285457072864E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V70)","v":1.2655285457072866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W70)","v":0.27043876776202802},{"$f":"SUM('2014_Jul-Dec:2019'!X70)","v":0.28718103969160613},{"$f":"SUM('2014_Jul-Dec:2019'!Y70)","v":0.29880875496366299},{"$f":"SUM('2014_Jul-Dec:2019'!Z70)","v":0.29935634239876763}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T71)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U71)","v":0.34414494328274131},{"$f":"SUM('2014_Jul-Dec:2019'!V71)","v":0.34414494328274126},{"$f":"SUM('2014_Jul-Dec:2019'!W71)","v":2.0603909746104598},{"$f":"SUM('2014_Jul-Dec:2019'!X71)","v":3.3985192768363417},{"$f":"SUM('2014_Jul-Dec:2019'!Y71)","v":4.8066075803127299},{"$f":"SUM('2014_Jul-Dec:2019'!Z71)","v":6.4002093447394923}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T72)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U72)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V72)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W72)","v":0.19169555680244749},{"$f":"SUM('2014_Jul-Dec:2019'!X72)","v":0.34593293919612944},{"$f":"SUM('2014_Jul-Dec:2019'!Y72)","v":0.48632574443452514},{"$f":"SUM('2014_Jul-Dec:2019'!Z72)","v":0.60098384819316175}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T73)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U73)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!V73)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!W73)","v":0.66823379823674145},{"$f":"SUM('2014_Jul-Dec:2019'!X73)","v":0.84350645189340556},{"$f":"SUM('2014_Jul-Dec:2019'!Y73)","v":1.1493486167426685},{"$f":"SUM('2014_Jul-Dec:2019'!Z73)","v":2.1715714302914026}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T74)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U74)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!V74)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!W74)","v":1.9874056051501401},{"$f":"SUM('2014_Jul-Dec:2019'!X74)","v":3.3578956162775255},{"$f":"SUM('2014_Jul-Dec:2019'!Y74)","v":4.5551472694516306},{"$f":"SUM('2014_Jul-Dec:2019'!Z74)","v":5.9120023621034097}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y75)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z75)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y76)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z76)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0664227557355515,1.0664227557355515,6.2680850207081686,10.457857842311517,14.771830011914773,20.031550596410646]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y81)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z81)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y82)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z82)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y83)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z83)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y84)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z84)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y85)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z85)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y86)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z86)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y87)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z87)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y88)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z88)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y89)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z89)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y90)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z90)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y91)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z91)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y92)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z92)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y93)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z93)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y94)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z94)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y99)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z99)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y100)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z100)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y101)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z101)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y102)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z102)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y103)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z103)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y104)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z104)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y105)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z105)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y106)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z106)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y107)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z107)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y108)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z108)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y109)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z109)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y110)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z110)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y111)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z111)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y112)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z112)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y117)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z117)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y118)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z118)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y119)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z119)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y120)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z120)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y121)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z121)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y122)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z122)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y123)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z123)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y124)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z124)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y125)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z125)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y126)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z126)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y127)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z127)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y128)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z128)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y129)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z129)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y130)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z130)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y135)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z135)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y136)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z136)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y137)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z137)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y138)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z138)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y139)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z139)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y140)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z140)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y141)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z141)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y142)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z142)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y143)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z143)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y144)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z144)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y145)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z145)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y146)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z146)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y147)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z147)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y148)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z148)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y153)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z153)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y154)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z154)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y155)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z155)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y156)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z156)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y157)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z157)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y158)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z158)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y159)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z159)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y160)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z160)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y161)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z161)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y162)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z162)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y163)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z163)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y164)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z164)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y165)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z165)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y166)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z166)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S171)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T171)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U171)","v":2.6424253127775046},{"$f":"SUM('2014_Jul-Dec:2019'!V171)","v":20.179711923654864},{"$f":"SUM('2014_Jul-Dec:2019'!W171)","v":60.032340934449834},{"$f":"SUM('2014_Jul-Dec:2019'!X171)","v":99.37905765815303},{"$f":"SUM('2014_Jul-Dec:2019'!Y171)","v":132.11814057479313},{"$f":"SUM('2014_Jul-Dec:2019'!Z171)","v":164.20070789386963}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S172)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T172)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U172)","v":0.22450968523262593},{"$f":"SUM('2014_Jul-Dec:2019'!V172)","v":0.74367802197424437},{"$f":"SUM('2014_Jul-Dec:2019'!W172)","v":0.73122050040766162},{"$f":"SUM('2014_Jul-Dec:2019'!X172)","v":1.997839809058882},{"$f":"SUM('2014_Jul-Dec:2019'!Y172)","v":6.6929774175805132},{"$f":"SUM('2014_Jul-Dec:2019'!Z172)","v":14.324199335352617}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y173)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z173)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S174)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T174)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U174)","v":14.212435309187693},{"$f":"SUM('2014_Jul-Dec:2019'!V174)","v":42.115666633092857},{"$f":"SUM('2014_Jul-Dec:2019'!W174)","v":70.740079059244181},{"$f":"SUM('2014_Jul-Dec:2019'!X174)","v":98.460114994656251},{"$f":"SUM('2014_Jul-Dec:2019'!Y174)","v":128.69219552354429},{"$f":"SUM('2014_Jul-Dec:2019'!Z174)","v":159.62093413910404}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y175)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z175)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S176)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T176)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U176)","v":1.7815790663325419},{"$f":"SUM('2014_Jul-Dec:2019'!V176)","v":4.7105795453563282},{"$f":"SUM('2014_Jul-Dec:2019'!W176)","v":6.2073017426793555},{"$f":"SUM('2014_Jul-Dec:2019'!X176)","v":7.660706335098725},{"$f":"SUM('2014_Jul-Dec:2019'!Y176)","v":9.1379809921976065},{"$f":"SUM('2014_Jul-Dec:2019'!Z176)","v":11.134357240251866}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V177)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W177)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X177)","v":12.308430276021241},{"$f":"SUM('2014_Jul-Dec:2019'!Y177)","v":15.77238263285034},{"$f":"SUM('2014_Jul-Dec:2019'!Z177)","v":20.067284445270737}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S178)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T178)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U178)","v":0.99976755110875637},{"$f":"SUM('2014_Jul-Dec:2019'!V178)","v":10.792240139566974},{"$f":"SUM('2014_Jul-Dec:2019'!W178)","v":11.191492248988073},{"$f":"SUM('2014_Jul-Dec:2019'!X178)","v":11.369419820178742},{"$f":"SUM('2014_Jul-Dec:2019'!Y178)","v":11.092514562619263},{"$f":"SUM('2014_Jul-Dec:2019'!Z178)","v":10.81560930505978}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S179)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T179)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U179)","v":16.863102220854323},{"$f":"SUM('2014_Jul-Dec:2019'!V179)","v":50.821484478696021},{"$f":"SUM('2014_Jul-Dec:2019'!W179)","v":82.214301059732605},{"$f":"SUM('2014_Jul-Dec:2019'!X179)","v":114.01798936980596},{"$f":"SUM('2014_Jul-Dec:2019'!Y179)","v":149.05142590016231},{"$f":"SUM('2014_Jul-Dec:2019'!Z179)","v":183.59771340535005}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S180)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T180)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U180)","v":0.62295895768150322},{"$f":"SUM('2014_Jul-Dec:2019'!V180)","v":1.8513809409001061},{"$f":"SUM('2014_Jul-Dec:2019'!W180)","v":3.2020592080344779},{"$f":"SUM('2014_Jul-Dec:2019'!X180)","v":4.2600543212223059},{"$f":"SUM('2014_Jul-Dec:2019'!Y180)","v":4.9203096143741467},{"$f":"SUM('2014_Jul-Dec:2019'!Z180)","v":5.4945713297070098}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S181)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T181)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U181)","v":1.9114235377820539},{"$f":"SUM('2014_Jul-Dec:2019'!V181)","v":2.9164082050099176},{"$f":"SUM('2014_Jul-Dec:2019'!W181)","v":3.1245376750564962},{"$f":"SUM('2014_Jul-Dec:2019'!X181)","v":3.8102420474094063},{"$f":"SUM('2014_Jul-Dec:2019'!Y181)","v":7.7720074984104066},{"$f":"SUM('2014_Jul-Dec:2019'!Z181)","v":10.672433953827472}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S182)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T182)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U182)","v":2.7356876457470634},{"$f":"SUM('2014_Jul-Dec:2019'!V182)","v":9.3290974378069098},{"$f":"SUM('2014_Jul-Dec:2019'!W182)","v":14.194141888293696},{"$f":"SUM('2014_Jul-Dec:2019'!X182)","v":16.822504537886697},{"$f":"SUM('2014_Jul-Dec:2019'!Y182)","v":19.051632731693964},{"$f":"SUM('2014_Jul-Dec:2019'!Z182)","v":18.674774767206422}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y183)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z183)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U184)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V184)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W184)","v":5.6180292347447143},{"$f":"SUM('2014_Jul-Dec:2019'!X184)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Y184)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Z184)","v":5.9996232661764912}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,{"$f":"SUM(U171:U185)","v":41.993889286704075},148.49325435233612,261.42978433357632,376.08598243566774,490.30119071440254,604.60220908117617]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014",{"$f":"E190","v":"$, Jun 2014"},"$, Jun 2014",{"$f":"G190","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,null,{"$f":"F191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"V191","v":0.96363863087764845},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E193)","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6264167933246694,2.6100016883663901,{"$f":"V337","v":19.509208178967548},56.969330357517364,93.034312496996108,122.27825701692791]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E194)","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22361834706428363,0.22175486083874793,0.72200007516791742,0.70990462437426771,1.8709849931722002,6.070930069659477]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.156009743212449,14.038042995352345,40.923797387629946,67.812270789230112,93.187488285617334,120.15294007602155]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7819932886967027,1.7597183725879939,4.5816730933976535,5.9849134430858912,7.31045026563047,8.6203677201134958]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9243885049878418,11.382679160968387,14.473007385148762]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989,0.98749999999999993,10.423599999999999,10.791984999999999,10.941630000000002,10.67361]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.996107300882898,16.656185154865241,49.371503356582437,78.819989087115317,107.84755868593915,138.94621397916868]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64769999999999983,0.61531499999999983,1.7982799999999997,3.0620149999999997,4.0183959999999992,4.5843179999999997]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0977439999999996,1.8879695999999997,2.8512951999999996,3.0210263999999993,3.6046776,7.0788087999999991]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0023551721033468,2.702119654893012,9.0484612222359075,13.560904614584041,15.833298935174522,17.587743314512007]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8499999999999996,5.3999999999999995,5.7499999999999991,5.7499999999999991]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":42.531944645284348},{"$f":"SUM(V193:V207)","v":41.478607326903727},{"$f":"SUM(W193:W207)","v":144.07981851398142},{"$f":"SUM(X193:X207)","v":250.05672782089488},354.78147642349819,456.21619636155191]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T211)","v":2.6264167933246694},{"$f":"SUM('2014_Jul-Dec:2019'!U211)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V211)","v":16.915621595559436},{"$f":"SUM('2014_Jul-Dec:2019'!W211)","v":37.704397658410869},{"$f":"SUM('2014_Jul-Dec:2019'!X211)","v":36.780562590069941},{"$f":"SUM('2014_Jul-Dec:2019'!Y211)","v":30.419282002898857},{"$f":"SUM('2014_Jul-Dec:2019'!Z211)","v":29.475171098289067}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T212)","v":0.22361834706428363},{"$f":"SUM('2014_Jul-Dec:2019'!U212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V212)","v":0.50210870055470525},{"$f":"SUM('2014_Jul-Dec:2019'!W212)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X212)","v":1.1731758195915825},{"$f":"SUM('2014_Jul-Dec:2019'!Y212)","v":4.2315934576074525},{"$f":"SUM('2014_Jul-Dec:2019'!Z212)","v":6.7604183999996819}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y213)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z213)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T214)","v":14.156009743212449},{"$f":"SUM('2014_Jul-Dec:2019'!U214)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V214)","v":27.003721140137706},{"$f":"SUM('2014_Jul-Dec:2019'!W214)","v":27.574468916322669},{"$f":"SUM('2014_Jul-Dec:2019'!X214)","v":26.520787493048449},{"$f":"SUM('2014_Jul-Dec:2019'!Y214)","v":28.553034911949563},{"$f":"SUM('2014_Jul-Dec:2019'!Z214)","v":28.929085223485639}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y215)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z215)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T216)","v":1.7819932886967027},{"$f":"SUM('2014_Jul-Dec:2019'!U216)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V216)","v":2.8442296369183686},{"$f":"SUM('2014_Jul-Dec:2019'!W216)","v":1.5188959228286141},{"$f":"SUM('2014_Jul-Dec:2019'!X216)","v":1.4791647937556722},{"$f":"SUM('2014_Jul-Dec:2019'!Y216)","v":1.5005245455380085},{"$f":"SUM('2014_Jul-Dec:2019'!Z216)","v":1.9537049266000666}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V217)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W217)","v":3.9243885049878418},{"$f":"SUM('2014_Jul-Dec:2019'!X217)","v":7.5564003686052414},{"$f":"SUM('2014_Jul-Dec:2019'!Y217)","v":3.3773479460202007},{"$f":"SUM('2014_Jul-Dec:2019'!Z217)","v":4.1027743317015002}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T218)","v":0.99999999999999989},{"$f":"SUM('2014_Jul-Dec:2019'!U218)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V218)","v":9.448599999999999},{"$f":"SUM('2014_Jul-Dec:2019'!W218)","v":0.62959999999999994},{"$f":"SUM('2014_Jul-Dec:2019'!X218)","v":0.42659999999999998},{"$f":"SUM('2014_Jul-Dec:2019'!Y218)","v":1.9599999999999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z218)","v":1.9599999999999999E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T219)","v":16.996107300882898},{"$f":"SUM('2014_Jul-Dec:2019'!U219)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V219)","v":33.055240347734852},{"$f":"SUM('2014_Jul-Dec:2019'!W219)","v":31.450539636477586},{"$f":"SUM('2014_Jul-Dec:2019'!X219)","v":32.287645090227656},{"$f":"SUM('2014_Jul-Dec:2019'!Y219)","v":35.650236588242457},{"$f":"SUM('2014_Jul-Dec:2019'!Z219)","v":35.746661865271541}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T220)","v":0.64769999999999983},{"$f":"SUM('2014_Jul-Dec:2019'!U220)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V220)","v":1.2153499999999997},{"$f":"SUM('2014_Jul-Dec:2019'!W220)","v":1.45004},{"$f":"SUM('2014_Jul-Dec:2019'!X220)","v":1.28769},{"$f":"SUM('2014_Jul-Dec:2019'!Y220)","v":1.0259999999999998},{"$f":"SUM('2014_Jul-Dec:2019'!Z220)","v":1.0259999999999998}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T221)","v":2.0977439999999996},{"$f":"SUM('2014_Jul-Dec:2019'!U221)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V221)","v":1.1730999999999998},{"$f":"SUM('2014_Jul-Dec:2019'!W221)","v":0.82389999999999985},{"$f":"SUM('2014_Jul-Dec:2019'!X221)","v":1.4026000000000001},{"$f":"SUM('2014_Jul-Dec:2019'!Y221)","v":4.573599999999999},{"$f":"SUM('2014_Jul-Dec:2019'!Z221)","v":4.4278999999999993}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T222)","v":3.0023551721033468},{"$f":"SUM('2014_Jul-Dec:2019'!U222)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V222)","v":6.6465770845532308},{"$f":"SUM('2014_Jul-Dec:2019'!W222)","v":6.4422298436794483},{"$f":"SUM('2014_Jul-Dec:2019'!X222)","v":5.4906267406576861},{"$f":"SUM('2014_Jul-Dec:2019'!Y222)","v":6.0708021475362264},{"$f":"SUM('2014_Jul-Dec:2019'!Z222)","v":4.8322310912753537}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y223)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z223)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V224)","v":4.8499999999999996},{"$f":"SUM('2014_Jul-Dec:2019'!W224)","v":0.54999999999999993},{"$f":"SUM('2014_Jul-Dec:2019'!X224)","v":0.35000000000000003},{"$f":"SUM('2014_Jul-Dec:2019'!Y224)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z224)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,0,103.65454850545829,112.06846048270702,114.75525289595622,115.42202159979276,117.27354693662284]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T229)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U229)","v":1.6415104958279185E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V229)","v":1.6415104958279182E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W229)","v":0.2442754798610513},{"$f":"SUM('2014_Jul-Dec:2019'!X229)","v":0.71558045059118713},{"$f":"SUM('2014_Jul-Dec:2019'!Y229)","v":1.1753374829670613},{"$f":"SUM('2014_Jul-Dec:2019'!Z229)","v":1.5555785080032969}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T230)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U230)","v":1.8634862255356968E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V230)","v":1.8634862255356968E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W230)","v":1.2095450793649815E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X230)","v":1.2095450793649815E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y230)","v":3.1648381120176192E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z230)","v":0.10217493874696706}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y231)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z231)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T232)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U232)","v":0.11796674786010374},{"$f":"SUM('2014_Jul-Dec:2019'!V232)","v":0.11796674786010375},{"$f":"SUM('2014_Jul-Dec:2019'!W232)","v":0.68599551472250253},{"$f":"SUM('2014_Jul-Dec:2019'!X232)","v":1.1455699966612136},{"$f":"SUM('2014_Jul-Dec:2019'!Y232)","v":1.5875831215453544},{"$f":"SUM('2014_Jul-Dec:2019'!Z232)","v":2.0634670367445138}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y233)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z233)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T234)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U234)","v":2.2274916108708784E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V234)","v":2.2274916108708784E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W234)","v":0.11565557314037678},{"$f":"SUM('2014_Jul-Dec:2019'!X234)","v":0.15362797121109212},{"$f":"SUM('2014_Jul-Dec:2019'!Y234)","v":0.19060709105498397},{"$f":"SUM('2014_Jul-Dec:2019'!Z234)","v":0.22812020469343419}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W235)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X235)","v":9.8109712624696047E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y235)","v":0.2870197218398271},{"$f":"SUM('2014_Jul-Dec:2019'!Z235)","v":0.37145342049033203}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T236)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U236)","v":1.2499999999999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V236)","v":1.2499999999999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W236)","v":0.26121499999999997},{"$f":"SUM('2014_Jul-Dec:2019'!X236)","v":0.27695499999999995},{"$f":"SUM('2014_Jul-Dec:2019'!Y236)","v":0.28761999999999993},{"$f":"SUM('2014_Jul-Dec:2019'!Z236)","v":0.28810999999999998}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T237)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U237)","v":0.33992214601765797},{"$f":"SUM('2014_Jul-Dec:2019'!V237)","v":0.33992214601765797},{"$f":"SUM('2014_Jul-Dec:2019'!W237)","v":2.0020539059447104},{"$f":"SUM('2014_Jul-Dec:2019'!X237)","v":3.2600754914038141},{"$f":"SUM('2014_Jul-Dec:2019'!Y237)","v":4.5515812950129204},{"$f":"SUM('2014_Jul-Dec:2019'!Z237)","v":5.9775907585426182}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T238)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U238)","v":3.238499999999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V238)","v":3.238499999999999E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W238)","v":0.18630499999999994},{"$f":"SUM('2014_Jul-Dec:2019'!X238)","v":0.33130899999999996},{"$f":"SUM('2014_Jul-Dec:2019'!Y238)","v":0.46007799999999999},{"$f":"SUM('2014_Jul-Dec:2019'!Z238)","v":0.56267800000000001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T239)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U239)","v":0.20977439999999997},{"$f":"SUM('2014_Jul-Dec:2019'!V239)","v":0.20977439999999997},{"$f":"SUM('2014_Jul-Dec:2019'!W239)","v":0.65416879999999988},{"$f":"SUM('2014_Jul-Dec:2019'!X239)","v":0.81894880000000003},{"$f":"SUM('2014_Jul-Dec:2019'!Y239)","v":1.0994687999999999},{"$f":"SUM('2014_Jul-Dec:2019'!Z239)","v":2.0141887999999994}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T240)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U240)","v":0.3002355172103347},{"$f":"SUM('2014_Jul-Dec:2019'!V240)","v":0.30023551721033465},{"$f":"SUM('2014_Jul-Dec:2019'!W240)","v":1.9297864513313154},{"$f":"SUM('2014_Jul-Dec:2019'!X240)","v":3.218232420067205},{"$f":"SUM('2014_Jul-Dec:2019'!Y240)","v":4.3163577681987428},{"$f":"SUM('2014_Jul-Dec:2019'!Z240)","v":5.5305181977059883}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y241)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z241)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y242)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z242)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":1.0533373183806201},{"$f":"SUM(V229:V243)","v":1.0533373183806201},{"$f":"SUM(W229:W243)","v":6.0915511757936063},{"$f":"SUM(X229:X243)","v":10.030504293352859},{"$f":"SUM(Y229:Y243)","v":13.987301661739064},18.693879864927151]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y247)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z247)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y248)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z248)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y249)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z249)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y250)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z250)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y251)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z251)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y252)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z252)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y253)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z253)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y254)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z254)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y255)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z255)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y256)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z256)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y257)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z257)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y258)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z258)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y259)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z259)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y260)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z260)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y265)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z265)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y266)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z266)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y267)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z267)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y268)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z268)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y269)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z269)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y270)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z270)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y271)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z271)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y272)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z272)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y273)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z273)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y274)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z274)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y275)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z275)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y276)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z276)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y277)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z277)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y278)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z278)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y283)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z283)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y284)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z284)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y285)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z285)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y286)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z286)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y287)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z287)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y288)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z288)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y289)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z289)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y290)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z290)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y291)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z291)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y292)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z292)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y293)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z293)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y294)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z294)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y295)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z295)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y296)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z296)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y301)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z301)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y302)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z302)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y303)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z303)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y304)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z304)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y305)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z305)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y306)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z306)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y307)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z307)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y308)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z308)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y309)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z309)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y310)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z310)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y311)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z311)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y312)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z312)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y313)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z313)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y314)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z314)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y319)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z319)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y320)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z320)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y321)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z321)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y322)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z322)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y323)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z323)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y324)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z324)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y325)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z325)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y326)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z326)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y327)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z327)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y328)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z328)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y329)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z329)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y330)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z330)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y331)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z331)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y332)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z332)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S337)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T337)","v":2.6264167933246694},{"$f":"SUM('2014_Jul-Dec:2019'!U337)","v":2.6100016883663901},{"$f":"SUM('2014_Jul-Dec:2019'!V337)","v":19.509208178967548},{"$f":"SUM('2014_Jul-Dec:2019'!W337)","v":56.969330357517364},{"$f":"SUM('2014_Jul-Dec:2019'!X337)","v":93.034312496996108},{"$f":"SUM('2014_Jul-Dec:2019'!Y337)","v":122.27825701692791},{"$f":"SUM('2014_Jul-Dec:2019'!Z337)","v":150.19784960721367}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S338)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T338)","v":0.22361834706428363},{"$f":"SUM('2014_Jul-Dec:2019'!U338)","v":0.22175486083874793},{"$f":"SUM('2014_Jul-Dec:2019'!V338)","v":0.72200007516791742},{"$f":"SUM('2014_Jul-Dec:2019'!W338)","v":0.70990462437426771},{"$f":"SUM('2014_Jul-Dec:2019'!X338)","v":1.8709849931722002},{"$f":"SUM('2014_Jul-Dec:2019'!Y338)","v":6.070930069659477},{"$f":"SUM('2014_Jul-Dec:2019'!Z338)","v":12.729173530912192}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y339)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z339)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S340)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T340)","v":14.156009743212449},{"$f":"SUM('2014_Jul-Dec:2019'!U340)","v":14.038042995352345},{"$f":"SUM('2014_Jul-Dec:2019'!V340)","v":40.923797387629946},{"$f":"SUM('2014_Jul-Dec:2019'!W340)","v":67.812270789230112},{"$f":"SUM('2014_Jul-Dec:2019'!X340)","v":93.187488285617334},{"$f":"SUM('2014_Jul-Dec:2019'!Y340)","v":120.15294007602155},{"$f":"SUM('2014_Jul-Dec:2019'!Z340)","v":147.01855826276267}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y341)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z341)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S342)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T342)","v":1.7819932886967027},{"$f":"SUM('2014_Jul-Dec:2019'!U342)","v":1.7597183725879939},{"$f":"SUM('2014_Jul-Dec:2019'!V342)","v":4.5816730933976535},{"$f":"SUM('2014_Jul-Dec:2019'!W342)","v":5.9849134430858912},{"$f":"SUM('2014_Jul-Dec:2019'!X342)","v":7.31045026563047},{"$f":"SUM('2014_Jul-Dec:2019'!Y342)","v":8.6203677201134958},{"$f":"SUM('2014_Jul-Dec:2019'!Z342)","v":10.345952442020126}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V343)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W343)","v":3.9243885049878418},{"$f":"SUM('2014_Jul-Dec:2019'!X343)","v":11.382679160968387},{"$f":"SUM('2014_Jul-Dec:2019'!Y343)","v":14.473007385148762},{"$f":"SUM('2014_Jul-Dec:2019'!Z343)","v":18.204328296359929}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S344)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T344)","v":0.99999999999999989},{"$f":"SUM('2014_Jul-Dec:2019'!U344)","v":0.98749999999999993},{"$f":"SUM('2014_Jul-Dec:2019'!V344)","v":10.423599999999999},{"$f":"SUM('2014_Jul-Dec:2019'!W344)","v":10.791984999999999},{"$f":"SUM('2014_Jul-Dec:2019'!X344)","v":10.941630000000002},{"$f":"SUM('2014_Jul-Dec:2019'!Y344)","v":10.67361},{"$f":"SUM('2014_Jul-Dec:2019'!Z344)","v":10.405100000000001}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S345)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T345)","v":16.996107300882898},{"$f":"SUM('2014_Jul-Dec:2019'!U345)","v":16.656185154865241},{"$f":"SUM('2014_Jul-Dec:2019'!V345)","v":49.371503356582437},{"$f":"SUM('2014_Jul-Dec:2019'!W345)","v":78.819989087115317},{"$f":"SUM('2014_Jul-Dec:2019'!X345)","v":107.84755868593915},{"$f":"SUM('2014_Jul-Dec:2019'!Y345)","v":138.94621397916868},{"$f":"SUM('2014_Jul-Dec:2019'!Z345)","v":168.71528508589762}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S346)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T346)","v":0.64769999999999983},{"$f":"SUM('2014_Jul-Dec:2019'!U346)","v":0.61531499999999983},{"$f":"SUM('2014_Jul-Dec:2019'!V346)","v":1.7982799999999997},{"$f":"SUM('2014_Jul-Dec:2019'!W346)","v":3.0620149999999997},{"$f":"SUM('2014_Jul-Dec:2019'!X346)","v":4.0183959999999992},{"$f":"SUM('2014_Jul-Dec:2019'!Y346)","v":4.5843179999999997},{"$f":"SUM('2014_Jul-Dec:2019'!Z346)","v":5.0476399999999995}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S347)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T347)","v":2.0977439999999996},{"$f":"SUM('2014_Jul-Dec:2019'!U347)","v":1.8879695999999997},{"$f":"SUM('2014_Jul-Dec:2019'!V347)","v":2.8512951999999996},{"$f":"SUM('2014_Jul-Dec:2019'!W347)","v":3.0210263999999993},{"$f":"SUM('2014_Jul-Dec:2019'!X347)","v":3.6046776},{"$f":"SUM('2014_Jul-Dec:2019'!Y347)","v":7.0788087999999991},{"$f":"SUM('2014_Jul-Dec:2019'!Z347)","v":9.492519999999999}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S348)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T348)","v":3.0023551721033468},{"$f":"SUM('2014_Jul-Dec:2019'!U348)","v":2.702119654893012},{"$f":"SUM('2014_Jul-Dec:2019'!V348)","v":9.0484612222359075},{"$f":"SUM('2014_Jul-Dec:2019'!W348)","v":13.560904614584041},{"$f":"SUM('2014_Jul-Dec:2019'!X348)","v":15.833298935174522},{"$f":"SUM('2014_Jul-Dec:2019'!Y348)","v":17.587743314512007},{"$f":"SUM('2014_Jul-Dec:2019'!Z348)","v":16.88945620808137}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y349)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z349)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U350)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V350)","v":4.8499999999999996},{"$f":"SUM('2014_Jul-Dec:2019'!W350)","v":5.3999999999999995},{"$f":"SUM('2014_Jul-Dec:2019'!X350)","v":5.7499999999999991},{"$f":"SUM('2014_Jul-Dec:2019'!Y350)","v":5.7499999999999991},{"$f":"SUM('2014_Jul-Dec:2019'!Z350)","v":5.7499999999999991}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,41.478607326903727,144.07981851398142,250.05672782089488,354.78147642349819,456.21619636155191,554.79586343324752]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014",{"$f":"E356","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA",{"$f":"T356","v":"CCA"},{"$f":"U356","v":"CCA"},"CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T363)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U363)","v":3.3032873255894407E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V363)","v":3.3032873255894407E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W363)","v":0.50612366797025898},{"$f":"SUM('2014_Jul-Dec:2019'!X363)","v":1.5149132781391808},{"$f":"SUM('2014_Jul-Dec:2019'!Y363)","v":2.5357991049582802},{"$f":"SUM('2014_Jul-Dec:2019'!Z363)","v":3.416215336256248}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T364)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U364)","v":2.8124844979065598E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V364)","v":2.8124844979065598E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W364)","v":1.8730216479238424E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X364)","v":1.8876830648687434E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y364)","v":5.0995989896754329E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z364)","v":0.16960951984896155}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y365)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z365)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T366)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U366)","v":0.17804244811609315},{"$f":"SUM('2014_Jul-Dec:2019'!V366)","v":0.17804244811609315},{"$f":"SUM('2014_Jul-Dec:2019'!W366)","v":1.0616444979462611},{"$f":"SUM('2014_Jul-Dec:2019'!X366)","v":1.8032017054724561},{"$f":"SUM('2014_Jul-Dec:2019'!Y366)","v":2.539926858316734},{"$f":"SUM('2014_Jul-Dec:2019'!Z366)","v":3.3567894472411899}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y367)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z367)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T368)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U368)","v":2.2412420830533433E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V368)","v":2.2412420830533433E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W368)","v":0.11885692013324564},{"$f":"SUM('2014_Jul-Dec:2019'!X368)","v":0.1591431962449579},{"$f":"SUM('2014_Jul-Dec:2019'!Y368)","v":0.1992515575743713},{"$f":"SUM('2014_Jul-Dec:2019'!Z368)","v":0.24082949646776647}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T369)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U369)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V369)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W369)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X369)","v":0.10435701954862925},{"$f":"SUM('2014_Jul-Dec:2019'!Y369)","v":0.31025445925202777},{"$f":"SUM('2014_Jul-Dec:2019'!Z369)","v":0.40434882613691397}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T370)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U370)","v":1.2577163434170513E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V370)","v":1.2577163434170513E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W370)","v":0.27041904255406057},{"$f":"SUM('2014_Jul-Dec:2019'!X370)","v":0.28697558253909633},{"$f":"SUM('2014_Jul-Dec:2019'!Y370)","v":0.29822880344783148},{"$f":"SUM('2014_Jul-Dec:2019'!Z370)","v":0.29819654474031626}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T371)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U371)","v":0.21376281926790291},{"$f":"SUM('2014_Jul-Dec:2019'!V371)","v":0.21376281926790291},{"$f":"SUM('2014_Jul-Dec:2019'!W371)","v":1.2807950717516878},{"$f":"SUM('2014_Jul-Dec:2019'!X371)","v":2.0959066830036792},{"$f":"SUM('2014_Jul-Dec:2019'!Y371)","v":2.9395005862131742},{"$f":"SUM('2014_Jul-Dec:2019'!Z371)","v":3.8818265134818501}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T372)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U372)","v":8.1462287563122404E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V372)","v":8.1462287563122404E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W372)","v":4.6650850818365369E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X372)","v":8.1422260298680604E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y372)","v":0.10952562261862997},{"$f":"SUM('2014_Jul-Dec:2019'!Z372)","v":0.12807456810497655}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T373)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U373)","v":2.6383669131050586E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V373)","v":2.6383669131050586E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W373)","v":7.3963913090441591E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X373)","v":8.0326489166326537E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y373)","v":9.8243066706769966E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z373)","v":0.19775988791652382}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T374)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U374)","v":3.7761111686970938E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V374)","v":3.7761111686970938E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W374)","v":0.23473553491205559},{"$f":"SUM('2014_Jul-Dec:2019'!X374)","v":0.36059845051090589},{"$f":"SUM('2014_Jul-Dec:2019'!Y374)","v":0.43155141961630655},{"$f":"SUM('2014_Jul-Dec:2019'!Z374)","v":0.49135610805136176}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y375)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z375)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T376)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U376)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V376)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W376)","v":0.12582517565694651},{"$f":"SUM('2014_Jul-Dec:2019'!X376)","v":0.14359636026004099},{"$f":"SUM('2014_Jul-Dec:2019'!Y376)","v":0.15672612005233641},{"$f":"SUM('2014_Jul-Dec:2019'!Z376)","v":0.16064427305364481}]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0.53493121897683471},0.53493121897683471,3.7377448913125613,6.6493178558326402,9.6700035886532181,12.745650521299753]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T381)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U381)","v":1.7034502802496486E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V381)","v":1.7034502802496482E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W381)","v":0.25983014673201504},{"$f":"SUM('2014_Jul-Dec:2019'!X381)","v":0.78017493987102449},{"$f":"SUM('2014_Jul-Dec:2019'!Y381)","v":1.3134694646535294},{"$f":"SUM('2014_Jul-Dec:2019'!Z381)","v":1.7818584212936726}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T382)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U382)","v":1.9338019106171552E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V382)","v":1.9338019106171552E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W382)","v":1.28656497012781E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X382)","v":1.3187290943810052E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y382)","v":3.5367869066959427E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z382)","v":0.1170376641967996}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y383)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z383)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T384)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U384)","v":0.12241803522619646},{"$f":"SUM('2014_Jul-Dec:2019'!V384)","v":0.12241803522619647},{"$f":"SUM('2014_Jul-Dec:2019'!W384)","v":0.72967747458418575},{"$f":"SUM('2014_Jul-Dec:2019'!X384)","v":1.2489790666092564},{"$f":"SUM('2014_Jul-Dec:2019'!Y384)","v":1.7741644276374997},{"$f":"SUM('2014_Jul-Dec:2019'!Z384)","v":2.3636261992360459}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y385)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z385)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T386)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U386)","v":2.3115424594820945E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V386)","v":2.3115424594820945E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W386)","v":0.12302014330923794},{"$f":"SUM('2014_Jul-Dec:2019'!X386)","v":0.16749576250035886},{"$f":"SUM('2014_Jul-Dec:2019'!Y386)","v":0.21300826143581136},{"$f":"SUM('2014_Jul-Dec:2019'!Z386)","v":0.26130337087388616}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T387)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U387)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V387)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W387)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X387)","v":0.10696594503734533},{"$f":"SUM('2014_Jul-Dec:2019'!Y387)","v":0.3207518230749114},{"$f":"SUM('2014_Jul-Dec:2019'!Z387)","v":0.42548633965675425}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T388)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U388)","v":1.2971667593499683E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V388)","v":1.2971667593499683E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W388)","v":0.27784832033575363},{"$f":"SUM('2014_Jul-Dec:2019'!X388)","v":0.30195535707196502},{"$f":"SUM('2014_Jul-Dec:2019'!Y388)","v":0.32142264915262242},{"$f":"SUM('2014_Jul-Dec:2019'!Z388)","v":0.33001949250242019}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T389)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U389)","v":0.35274856686480971},{"$f":"SUM('2014_Jul-Dec:2019'!V389)","v":0.35274856686480971},{"$f":"SUM('2014_Jul-Dec:2019'!W389)","v":2.1295381773189614},{"$f":"SUM('2014_Jul-Dec:2019'!X389)","v":3.5543581415334642},{"$f":"SUM('2014_Jul-Dec:2019'!Y389)","v":5.0865076061350969},{"$f":"SUM('2014_Jul-Dec:2019'!Z389)","v":6.8471121048259054}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T390)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U390)","v":3.3606996401238973E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V390)","v":3.3606996401238973E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W390)","v":0.19816829554257054},{"$f":"SUM('2014_Jul-Dec:2019'!X390)","v":0.36121581988465878},{"$f":"SUM('2014_Jul-Dec:2019'!Y390)","v":0.51414884075113065},{"$f":"SUM('2014_Jul-Dec:2019'!Z390)","v":0.64452711812251151}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T391)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U391)","v":0.21768990291406717},{"$f":"SUM('2014_Jul-Dec:2019'!V391)","v":0.21768990291406717},{"$f":"SUM('2014_Jul-Dec:2019'!W391)","v":0.6958241383383631},{"$f":"SUM('2014_Jul-Dec:2019'!X391)","v":0.89287421179490278},{"$f":"SUM('2014_Jul-Dec:2019'!Y391)","v":1.2286842860602696},{"$f":"SUM('2014_Jul-Dec:2019'!Z391)","v":2.3071797770992282}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T392)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U392)","v":0.31156442632119319},{"$f":"SUM('2014_Jul-Dec:2019'!V392)","v":0.31156442632119313},{"$f":"SUM('2014_Jul-Dec:2019'!W392)","v":2.0526689665949527},{"$f":"SUM('2014_Jul-Dec:2019'!X392)","v":3.5087379521653959},{"$f":"SUM('2014_Jul-Dec:2019'!Y392)","v":4.823639345472988},{"$f":"SUM('2014_Jul-Dec:2019'!Z392)","v":6.3350067990778847}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y393)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z393)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y394)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z394)","v":0}]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":1.0930833246289398},1.0930833246289398,6.4794413124573182,10.935944487412181,15.63116457344082,21.413157286885109]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y399)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z399)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y400)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z400)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y401)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z401)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y402)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z402)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y403)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z403)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y404)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z404)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y405)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z405)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y406)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z406)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y407)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z407)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y408)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z408)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y409)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z409)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y410)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z410)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y411)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z411)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM('2014_Jul-Dec:2019'!T412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y412)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z412)","v":0}]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E417)","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6750427103552892,{"$f":"V561","v":20.244946718810432},60.596531125567445,101.43196419833157,136.64861345025042]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E418)","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22727500383027355,0.7492086591695396,0.75507322594749993,2.0398395958701805,6.7843807939584861]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.387491951566561,42.465779917850597,72.128068218898505,101.59707433266972,134.27157788964806]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.8034276963192992,4.7542768053298428,6.3657278497983381,7.9700623029748803,9.6331798587106938]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,12.410178370081153,16.173953045476619]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,1.0120283324065,10.816761702162461,11.479023301563895,11.929152137913302,11.927861789612693]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,17.06826141654016,51.231802870067696,83.836267320147471,117.58002344852737,155.27306053927452]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.63028550359876079,1.8660340327346212,3.2568904119472357,4.3810249047452148,5.1229827241990797]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9324976970859322,2.9585565236176743,3.2130595666530728,3.9297226682708124,7.9103955166609818]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7658496250847371,9.3894213964822573,14.423938020436287,17.262056784652323,19.654244322054538]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.7438544104016609,6.2690448020934779,6.4257709221458157]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":43.06031204243962},{"$f":"SUM(V417:V431)","v":42.502159936787521},{"$f":"SUM(W417:W431)","v":149.50979565250304},{"$f":"SUM(X417:X431)","v":265.97271423330659},386.80014354613002,509.82602085199187]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T435)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U435)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V435)","v":17.553905638001744},{"$f":"SUM('2014_Jul-Dec:2019'!W435)","v":40.10529088551877},{"$f":"SUM('2014_Jul-Dec:2019'!X435)","v":40.100694734495974},{"$f":"SUM('2014_Jul-Dec:2019'!Y435)","v":33.994319611614088},{"$f":"SUM('2014_Jul-Dec:2019'!Z435)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T436)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V436)","v":0.52105497275197665},{"$f":"SUM('2014_Jul-Dec:2019'!W436)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X436)","v":1.2790768302178031},{"$f":"SUM('2014_Jul-Dec:2019'!Y436)","v":4.7289130772585111},{"$f":"SUM('2014_Jul-Dec:2019'!Z436)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y437)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z437)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T438)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U438)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V438)","v":28.022663553394139},{"$f":"SUM('2014_Jul-Dec:2019'!W438)","v":29.33032127768583},{"$f":"SUM('2014_Jul-Dec:2019'!X438)","v":28.914783474908024},{"$f":"SUM('2014_Jul-Dec:2019'!Y438)","v":31.908741126299098},{"$f":"SUM('2014_Jul-Dec:2019'!Z438)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y439)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z439)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T440)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U440)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V440)","v":2.9515521127748308},{"$f":"SUM('2014_Jul-Dec:2019'!W440)","v":1.6156142676444882},{"$f":"SUM('2014_Jul-Dec:2019'!X440)","v":1.6126870194319427},{"$f":"SUM('2014_Jul-Dec:2019'!Y440)","v":1.6768742595972521},{"$f":"SUM('2014_Jul-Dec:2019'!Z440)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V441)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W441)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X441)","v":8.2385065136246851},{"$f":"SUM('2014_Jul-Dec:2019'!Y441)","v":3.774272039218348},{"$f":"SUM('2014_Jul-Dec:2019'!Z441)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T442)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U442)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V442)","v":9.8051278739152909},{"$f":"SUM('2014_Jul-Dec:2019'!W442)","v":0.66969087718312703},{"$f":"SUM('2014_Jul-Dec:2019'!X442)","v":0.46510861088227445},{"$f":"SUM('2014_Jul-Dec:2019'!Y442)","v":2.1903497404183996E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z442)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T443)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U443)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V443)","v":34.302527201124441},{"$f":"SUM('2014_Jul-Dec:2019'!W443)","v":33.453207555647047},{"$f":"SUM('2014_Jul-Dec:2019'!X443)","v":35.202207586909694},{"$f":"SUM('2014_Jul-Dec:2019'!Y443)","v":39.840044110669083},{"$f":"SUM('2014_Jul-Dec:2019'!Z443)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T444)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U444)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V444)","v":1.2612092967807873},{"$f":"SUM('2014_Jul-Dec:2019'!W444)","v":1.5423738239368194},{"$f":"SUM('2014_Jul-Dec:2019'!X444)","v":1.403928052383957},{"$f":"SUM('2014_Jul-Dec:2019'!Y444)","v":1.1465810375863663},{"$f":"SUM('2014_Jul-Dec:2019'!Z444)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T445)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U445)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V445)","v":1.2173650603147586},{"$f":"SUM('2014_Jul-Dec:2019'!W445)","v":0.87636326828332001},{"$f":"SUM('2014_Jul-Dec:2019'!X445)","v":1.5292108242463156},{"$f":"SUM('2014_Jul-Dec:2019'!Y445)","v":5.1111140677436691},{"$f":"SUM('2014_Jul-Dec:2019'!Z445)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T446)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U446)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V446)","v":6.897375086031742},{"$f":"SUM('2014_Jul-Dec:2019'!W446)","v":6.8524500556369272},{"$f":"SUM('2014_Jul-Dec:2019'!X446)","v":5.9862582658705268},{"$f":"SUM('2014_Jul-Dec:2019'!Y446)","v":6.7842754632588962},{"$f":"SUM('2014_Jul-Dec:2019'!Z446)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y447)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z447)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V448)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W448)","v":0.58502220846683584},{"$f":"SUM('2014_Jul-Dec:2019'!X448)","v":0.381594031431777},{"$f":"SUM('2014_Jul-Dec:2019'!Y448)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z448)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":43.06031204243962},0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T453)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U453)","v":-1.5998370453397921E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V453)","v":-1.5998370453397925E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W453)","v":-0.24629352123824394},{"$f":"SUM('2014_Jul-Dec:2019'!X453)","v":-0.73473833826815627},{"$f":"SUM('2014_Jul-Dec:2019'!Y453)","v":-1.222329640304751},{"$f":"SUM('2014_Jul-Dec:2019'!Z453)","v":-1.6343569149625756}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T454)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U454)","v":-8.786825872894046E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V454)","v":-8.786825872894046E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W454)","v":-5.8645667779603245E-3},{"$f":"SUM('2014_Jul-Dec:2019'!X454)","v":-5.68953970487738E-3},{"$f":"SUM('2014_Jul-Dec:2019'!Y454)","v":-1.5628120829794902E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z454)","v":-5.257185565216195E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y455)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z455)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T456)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U456)","v":-5.5624412889896696E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V456)","v":-5.5624412889896682E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W456)","v":-0.3319670233620754},{"$f":"SUM('2014_Jul-Dec:2019'!X456)","v":-0.55422263886319978},{"$f":"SUM('2014_Jul-Dec:2019'!Y456)","v":-0.76576243067923455},{"$f":"SUM('2014_Jul-Dec:2019'!Z456)","v":-0.99316324800514344}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y457)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z457)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T458)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U458)","v":7.0300376428751241E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V458)","v":7.0300376428751241E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W458)","v":4.1632231759923047E-3},{"$f":"SUM('2014_Jul-Dec:2019'!X458)","v":8.352566255400963E-3},{"$f":"SUM('2014_Jul-Dec:2019'!Y458)","v":1.3756703861440053E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z458)","v":2.0473874406119717E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W459)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X459)","v":2.6089254887160795E-3},{"$f":"SUM('2014_Jul-Dec:2019'!Y459)","v":1.0497363822883674E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z459)","v":2.1137513519840265E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T460)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U460)","v":3.9450415932917003E-4},{"$f":"SUM('2014_Jul-Dec:2019'!V460)","v":3.9450415932917003E-4},{"$f":"SUM('2014_Jul-Dec:2019'!W460)","v":7.4292777816930347E-3},{"$f":"SUM('2014_Jul-Dec:2019'!X460)","v":1.4979774532868681E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y460)","v":2.3193845704790925E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z460)","v":3.1822947762103891E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T461)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U461)","v":0.13898574759690679},{"$f":"SUM('2014_Jul-Dec:2019'!V461)","v":0.13898574759690679},{"$f":"SUM('2014_Jul-Dec:2019'!W461)","v":0.84874310556727384},{"$f":"SUM('2014_Jul-Dec:2019'!X461)","v":1.458451458529785},{"$f":"SUM('2014_Jul-Dec:2019'!Y461)","v":2.1470070199219236},{"$f":"SUM('2014_Jul-Dec:2019'!Z461)","v":2.9652855913440552}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T462)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U462)","v":2.5460767644926732E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V462)","v":2.5460767644926732E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W462)","v":0.15151744472420517},{"$f":"SUM('2014_Jul-Dec:2019'!X462)","v":0.27979355958597812},{"$f":"SUM('2014_Jul-Dec:2019'!Y462)","v":0.40462321813250068},{"$f":"SUM('2014_Jul-Dec:2019'!Z462)","v":0.51645255001753487}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T463)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U463)","v":0.19130623378301659},{"$f":"SUM('2014_Jul-Dec:2019'!V463)","v":0.19130623378301659},{"$f":"SUM('2014_Jul-Dec:2019'!W463)","v":0.62186022524792151},{"$f":"SUM('2014_Jul-Dec:2019'!X463)","v":0.81254772262857622},{"$f":"SUM('2014_Jul-Dec:2019'!Y463)","v":1.1304412193534996},{"$f":"SUM('2014_Jul-Dec:2019'!Z463)","v":2.1094198891827043}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T464)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U464)","v":0.27380331463422225},{"$f":"SUM('2014_Jul-Dec:2019'!V464)","v":0.27380331463422219},{"$f":"SUM('2014_Jul-Dec:2019'!W464)","v":1.817933431682897},{"$f":"SUM('2014_Jul-Dec:2019'!X464)","v":3.14813950165449},{"$f":"SUM('2014_Jul-Dec:2019'!Y464)","v":4.3920879258566812},{"$f":"SUM('2014_Jul-Dec:2019'!Z464)","v":5.8436506910265233}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y465)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z465)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V466)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W466)","v":-0.12582517565694651},{"$f":"SUM('2014_Jul-Dec:2019'!X466)","v":-0.14359636026004099},{"$f":"SUM('2014_Jul-Dec:2019'!Y466)","v":-0.15672612005233641},{"$f":"SUM('2014_Jul-Dec:2019'!Z466)","v":-0.16064427305364481}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0.55815210565210505},{"$f":"SUM(V453:V467)","v":0.55815210565210505},{"$f":"SUM(W453:W467)","v":2.7416964211447565},{"$f":"SUM(X453:X467)","v":4.2866266315795407},{"$f":"SUM(Y453:Y467)","v":5.961160984787603},8.6675067655853564]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y471)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z471)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y472)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z472)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y473)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z473)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y474)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z474)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y475)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z475)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y476)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z476)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y477)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z477)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y478)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z478)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y479)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z479)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y480)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z480)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y481)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z481)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y482)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z482)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y483)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z483)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y484)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z484)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y489)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z489)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y490)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z490)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y491)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z491)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y492)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z492)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y493)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z493)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y494)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z494)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y495)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z495)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y496)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z496)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y497)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z497)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y498)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z498)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y499)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z499)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y500)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z500)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y501)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z501)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y502)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z502)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y507)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z507)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y508)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z508)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y509)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z509)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y510)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z510)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y511)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z511)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y512)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z512)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y513)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z513)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y514)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z514)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y515)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z515)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y516)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z516)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y517)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z517)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y518)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z518)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y519)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z519)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y520)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z520)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y525)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z525)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y526)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z526)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y527)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z527)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y528)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z528)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y529)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z529)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y530)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z530)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y531)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z531)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y532)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z532)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y533)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z533)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y534)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z534)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y535)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z535)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y536)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z536)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y537)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z537)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y538)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z538)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y543)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z543)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y544)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z544)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y545)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z545)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y546)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z546)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y547)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z547)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y548)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z548)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y549)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z549)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y550)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z550)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y551)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z551)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y552)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z552)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y553)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z553)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y554)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z554)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y555)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z555)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y556)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z556)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S561)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T561)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U561)","v":2.6750427103552892},{"$f":"SUM('2014_Jul-Dec:2019'!V561)","v":20.244946718810432},{"$f":"SUM('2014_Jul-Dec:2019'!W561)","v":60.596531125567445},{"$f":"SUM('2014_Jul-Dec:2019'!X561)","v":101.43196419833157},{"$f":"SUM('2014_Jul-Dec:2019'!Y561)","v":136.64861345025042},{"$f":"SUM('2014_Jul-Dec:2019'!Z561)","v":172.04570337440865}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S562)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T562)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U562)","v":0.22727500383027355},{"$f":"SUM('2014_Jul-Dec:2019'!V562)","v":0.7492086591695396},{"$f":"SUM('2014_Jul-Dec:2019'!W562)","v":0.75507322594749993},{"$f":"SUM('2014_Jul-Dec:2019'!X562)","v":2.0398395958701805},{"$f":"SUM('2014_Jul-Dec:2019'!Y562)","v":6.7843807939584861},{"$f":"SUM('2014_Jul-Dec:2019'!Z562)","v":14.58076525407394}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y563)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z563)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S564)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T564)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U564)","v":14.387491951566561},{"$f":"SUM('2014_Jul-Dec:2019'!V564)","v":42.465779917850597},{"$f":"SUM('2014_Jul-Dec:2019'!W564)","v":72.128068218898505},{"$f":"SUM('2014_Jul-Dec:2019'!X564)","v":101.59707433266972},{"$f":"SUM('2014_Jul-Dec:2019'!Y564)","v":134.27157788964806},{"$f":"SUM('2014_Jul-Dec:2019'!Z564)","v":168.40195270272903}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y565)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z565)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S566)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T566)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U566)","v":1.8034276963192992},{"$f":"SUM('2014_Jul-Dec:2019'!V566)","v":4.7542768053298428},{"$f":"SUM('2014_Jul-Dec:2019'!W566)","v":6.3657278497983381},{"$f":"SUM('2014_Jul-Dec:2019'!X566)","v":7.9700623029748803},{"$f":"SUM('2014_Jul-Dec:2019'!Y566)","v":9.6331798587106938},{"$f":"SUM('2014_Jul-Dec:2019'!Z566)","v":11.850603691347132}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V567)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W567)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X567)","v":12.410178370081153},{"$f":"SUM('2014_Jul-Dec:2019'!Y567)","v":16.173953045476619},{"$f":"SUM('2014_Jul-Dec:2019'!Z567)","v":20.852393827746877}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S568)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T568)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U568)","v":1.0120283324065},{"$f":"SUM('2014_Jul-Dec:2019'!V568)","v":10.816761702162461},{"$f":"SUM('2014_Jul-Dec:2019'!W568)","v":11.479023301563895},{"$f":"SUM('2014_Jul-Dec:2019'!X568)","v":11.929152137913302},{"$f":"SUM('2014_Jul-Dec:2019'!Y568)","v":11.927861789612693},{"$f":"SUM('2014_Jul-Dec:2019'!Z568)","v":11.918489926689878}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S569)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T569)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U569)","v":17.06826141654016},{"$f":"SUM('2014_Jul-Dec:2019'!V569)","v":51.231802870067696},{"$f":"SUM('2014_Jul-Dec:2019'!W569)","v":83.836267320147471},{"$f":"SUM('2014_Jul-Dec:2019'!X569)","v":117.58002344852737},{"$f":"SUM('2014_Jul-Dec:2019'!Y569)","v":155.27306053927452},{"$f":"SUM('2014_Jul-Dec:2019'!Z569)","v":193.25427179785771}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S570)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T570)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U570)","v":0.63028550359876079},{"$f":"SUM('2014_Jul-Dec:2019'!V570)","v":1.8660340327346212},{"$f":"SUM('2014_Jul-Dec:2019'!W570)","v":3.2568904119472357},{"$f":"SUM('2014_Jul-Dec:2019'!X570)","v":4.3810249047452148},{"$f":"SUM('2014_Jul-Dec:2019'!Y570)","v":5.1229827241990797},{"$f":"SUM('2014_Jul-Dec:2019'!Z570)","v":5.7817757377075703}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S571)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T571)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U571)","v":1.9324976970859322},{"$f":"SUM('2014_Jul-Dec:2019'!V571)","v":2.9585565236176743},{"$f":"SUM('2014_Jul-Dec:2019'!W571)","v":3.2130595666530728},{"$f":"SUM('2014_Jul-Dec:2019'!X571)","v":3.9297226682708124},{"$f":"SUM('2014_Jul-Dec:2019'!Y571)","v":7.9103955166609818},{"$f":"SUM('2014_Jul-Dec:2019'!Z571)","v":10.872973513186745}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S572)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T572)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U572)","v":2.7658496250847371},{"$f":"SUM('2014_Jul-Dec:2019'!V572)","v":9.3894213964822573},{"$f":"SUM('2014_Jul-Dec:2019'!W572)","v":14.423938020436287},{"$f":"SUM('2014_Jul-Dec:2019'!X572)","v":17.262056784652323},{"$f":"SUM('2014_Jul-Dec:2019'!Y572)","v":19.654244322054538},{"$f":"SUM('2014_Jul-Dec:2019'!Z572)","v":19.345738028643886}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y573)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z573)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U574)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V574)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W574)","v":5.7438544104016609},{"$f":"SUM('2014_Jul-Dec:2019'!X574)","v":6.2690448020934779},{"$f":"SUM('2014_Jul-Dec:2019'!Y574)","v":6.4257709221458157},{"$f":"SUM('2014_Jul-Dec:2019'!Z574)","v":6.5864151951994589}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,42.502159936787521,149.50979565250304,265.97271423330659,386.80014354613002,509.82602085199187,635.49108304959077]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014",{"$f":"E580","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal",{"$f":"T580","v":"$, nominal"},{"$f":"U580","v":"$, nominal"},"$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E583)","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6424253127775046,{"$f":"V727","v":20.179711923654864},60.032340934449834,99.37905765815303,132.11814057479313]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E584)","v":0},{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.74367802197424437,0.73122050040766162,1.997839809058882,6.6929774175805132]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,42.115666633092857,70.740079059244181,98.460114994656251,128.69219552354429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,4.7105795453563282,6.2073017426793555,7.660706335098725,9.1379809921976065]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,12.308430276021241,15.77238263285034]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,10.792240139566974,11.191492248988073,11.369419820178742,11.092514562619263]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,50.821484478696021,82.214301059732605,114.01798936980596,149.05142590016231]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,1.8513809409001061,3.2020592080344779,4.2600543212223059,4.9203096143741467]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,2.9164082050099176,3.1245376750564962,3.8102420474094063,7.7720074984104066]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,9.3290974378069098,14.194141888293696,16.822504537886697,19.051632731693964]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.6180292347447143,5.9996232661764912,5.9996232661764912]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,148.49325435233612,261.42978433357632,376.08598243566774,490.30119071440254]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T601)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U601)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V601)","v":17.553905638001744},{"$f":"SUM('2014_Jul-Dec:2019'!W601)","v":40.10529088551877},{"$f":"SUM('2014_Jul-Dec:2019'!X601)","v":40.100694734495974},{"$f":"SUM('2014_Jul-Dec:2019'!Y601)","v":33.994319611614088},{"$f":"SUM('2014_Jul-Dec:2019'!Z601)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T602)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V602)","v":0.52105497275197665},{"$f":"SUM('2014_Jul-Dec:2019'!W602)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X602)","v":1.2790768302178031},{"$f":"SUM('2014_Jul-Dec:2019'!Y602)","v":4.7289130772585111},{"$f":"SUM('2014_Jul-Dec:2019'!Z602)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y603)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z603)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T604)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U604)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V604)","v":28.022663553394139},{"$f":"SUM('2014_Jul-Dec:2019'!W604)","v":29.33032127768583},{"$f":"SUM('2014_Jul-Dec:2019'!X604)","v":28.914783474908024},{"$f":"SUM('2014_Jul-Dec:2019'!Y604)","v":31.908741126299098},{"$f":"SUM('2014_Jul-Dec:2019'!Z604)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y605)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z605)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T606)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U606)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V606)","v":2.9515521127748308},{"$f":"SUM('2014_Jul-Dec:2019'!W606)","v":1.6156142676444882},{"$f":"SUM('2014_Jul-Dec:2019'!X606)","v":1.6126870194319427},{"$f":"SUM('2014_Jul-Dec:2019'!Y606)","v":1.6768742595972521},{"$f":"SUM('2014_Jul-Dec:2019'!Z606)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V607)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W607)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X607)","v":8.2385065136246851},{"$f":"SUM('2014_Jul-Dec:2019'!Y607)","v":3.774272039218348},{"$f":"SUM('2014_Jul-Dec:2019'!Z607)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T608)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U608)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V608)","v":9.8051278739152909},{"$f":"SUM('2014_Jul-Dec:2019'!W608)","v":0.66969087718312703},{"$f":"SUM('2014_Jul-Dec:2019'!X608)","v":0.46510861088227445},{"$f":"SUM('2014_Jul-Dec:2019'!Y608)","v":2.1903497404183996E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z608)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T609)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U609)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V609)","v":34.302527201124441},{"$f":"SUM('2014_Jul-Dec:2019'!W609)","v":33.453207555647047},{"$f":"SUM('2014_Jul-Dec:2019'!X609)","v":35.202207586909694},{"$f":"SUM('2014_Jul-Dec:2019'!Y609)","v":39.840044110669083},{"$f":"SUM('2014_Jul-Dec:2019'!Z609)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T610)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U610)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V610)","v":1.2612092967807873},{"$f":"SUM('2014_Jul-Dec:2019'!W610)","v":1.5423738239368194},{"$f":"SUM('2014_Jul-Dec:2019'!X610)","v":1.403928052383957},{"$f":"SUM('2014_Jul-Dec:2019'!Y610)","v":1.1465810375863663},{"$f":"SUM('2014_Jul-Dec:2019'!Z610)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T611)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U611)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V611)","v":1.2173650603147586},{"$f":"SUM('2014_Jul-Dec:2019'!W611)","v":0.87636326828332001},{"$f":"SUM('2014_Jul-Dec:2019'!X611)","v":1.5292108242463156},{"$f":"SUM('2014_Jul-Dec:2019'!Y611)","v":5.1111140677436691},{"$f":"SUM('2014_Jul-Dec:2019'!Z611)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T612)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U612)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V612)","v":6.897375086031742},{"$f":"SUM('2014_Jul-Dec:2019'!W612)","v":6.8524500556369272},{"$f":"SUM('2014_Jul-Dec:2019'!X612)","v":5.9862582658705268},{"$f":"SUM('2014_Jul-Dec:2019'!Y612)","v":6.7842754632588962},{"$f":"SUM('2014_Jul-Dec:2019'!Z612)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y613)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z613)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V614)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W614)","v":0.58502220846683584},{"$f":"SUM('2014_Jul-Dec:2019'!X614)","v":0.381594031431777},{"$f":"SUM('2014_Jul-Dec:2019'!Y614)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z614)","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T619)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U619)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V619)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W619)","v":0.25266187472379542},{"$f":"SUM('2014_Jul-Dec:2019'!X619)","v":0.75397801079278004},{"$f":"SUM('2014_Jul-Dec:2019'!Y619)","v":1.2552366949739797},{"$f":"SUM('2014_Jul-Dec:2019'!Z619)","v":1.6801656901191557}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T620)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U620)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V620)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W620)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X620)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y620)","v":3.3775468736879394E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z620)","v":0.11259068669118791}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y621)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z621)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T622)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U622)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!V622)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!W622)","v":0.70590885153451344},{"$f":"SUM('2014_Jul-Dec:2019'!X622)","v":1.1947475394959439},{"$f":"SUM('2014_Jul-Dec:2019'!Y622)","v":1.6766605974110775},{"$f":"SUM('2014_Jul-Dec:2019'!Z622)","v":2.2084729495160627}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y623)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z623)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T624)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U624)","v":2.2551633751044832E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V624)","v":2.2551633751044835E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W624)","v":0.11889207032146043},{"$f":"SUM('2014_Jul-Dec:2019'!X624)","v":0.15928242701257264},{"$f":"SUM('2014_Jul-Dec:2019'!Y624)","v":0.19959960249837122},{"$f":"SUM('2014_Jul-Dec:2019'!Z624)","v":0.24152145898830252}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W625)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X625)","v":0.10435701954862961},{"$f":"SUM('2014_Jul-Dec:2019'!Y625)","v":0.31031968238924673},{"$f":"SUM('2014_Jul-Dec:2019'!Z625)","v":0.40467648336970541}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T626)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U626)","v":1.2655285457072864E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V626)","v":1.2655285457072866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W626)","v":0.27043876776202802},{"$f":"SUM('2014_Jul-Dec:2019'!X626)","v":0.28718103969160613},{"$f":"SUM('2014_Jul-Dec:2019'!Y626)","v":0.29880875496366299},{"$f":"SUM('2014_Jul-Dec:2019'!Z626)","v":0.29935634239876763}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T627)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U627)","v":0.34414494328274131},{"$f":"SUM('2014_Jul-Dec:2019'!V627)","v":0.34414494328274126},{"$f":"SUM('2014_Jul-Dec:2019'!W627)","v":2.0603909746104598},{"$f":"SUM('2014_Jul-Dec:2019'!X627)","v":3.3985192768363417},{"$f":"SUM('2014_Jul-Dec:2019'!Y627)","v":4.8066075803127299},{"$f":"SUM('2014_Jul-Dec:2019'!Z627)","v":6.4002093447394923}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T628)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U628)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V628)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W628)","v":0.19169555680244749},{"$f":"SUM('2014_Jul-Dec:2019'!X628)","v":0.34593293919612944},{"$f":"SUM('2014_Jul-Dec:2019'!Y628)","v":0.48632574443452514},{"$f":"SUM('2014_Jul-Dec:2019'!Z628)","v":0.60098384819316175}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T629)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U629)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!V629)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!W629)","v":0.66823379823674145},{"$f":"SUM('2014_Jul-Dec:2019'!X629)","v":0.84350645189340556},{"$f":"SUM('2014_Jul-Dec:2019'!Y629)","v":1.1493486167426685},{"$f":"SUM('2014_Jul-Dec:2019'!Z629)","v":2.1715714302914026}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T630)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U630)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!V630)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!W630)","v":1.9874056051501401},{"$f":"SUM('2014_Jul-Dec:2019'!X630)","v":3.3578956162775255},{"$f":"SUM('2014_Jul-Dec:2019'!Y630)","v":4.5551472694516306},{"$f":"SUM('2014_Jul-Dec:2019'!Z630)","v":5.9120023621034097}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y631)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z631)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y632)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z632)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":1.0664227557355515},1.0664227557355515,6.2680850207081686,10.457857842311517,14.771830011914773,20.031550596410646]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y637)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z637)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y638)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z638)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y639)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z639)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y640)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z640)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y641)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z641)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y642)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z642)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y643)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z643)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y644)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z644)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y645)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z645)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y646)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z646)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y647)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z647)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y648)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z648)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y649)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z649)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y650)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z650)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y655)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z655)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y656)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z656)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y657)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z657)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y658)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z658)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y659)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z659)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y660)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z660)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y661)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z661)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y662)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z662)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y663)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z663)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y664)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z664)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y665)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z665)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y666)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z666)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y667)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z667)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y668)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z668)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y673)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z673)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y674)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z674)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y675)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z675)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y676)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z676)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y677)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z677)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y678)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z678)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y679)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z679)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y680)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z680)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y681)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z681)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y682)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z682)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y683)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z683)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y684)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z684)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y685)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z685)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y686)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z686)","v":0}]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y691)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z691)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y692)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z692)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y693)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z693)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y694)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z694)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y695)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z695)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y696)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z696)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y697)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z697)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y698)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z698)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y699)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z699)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y700)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z700)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y701)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z701)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y702)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z702)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y703)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z703)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y704)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z704)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y709)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z709)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y710)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z710)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y711)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z711)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y712)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z712)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y713)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z713)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y714)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z714)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y715)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z715)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y716)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z716)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y717)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z717)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y718)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z718)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y719)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z719)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y720)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z720)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y721)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z721)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y722)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z722)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S727)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T727)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U727)","v":2.6424253127775046},{"$f":"SUM('2014_Jul-Dec:2019'!V727)","v":20.179711923654864},{"$f":"SUM('2014_Jul-Dec:2019'!W727)","v":60.032340934449834},{"$f":"SUM('2014_Jul-Dec:2019'!X727)","v":99.37905765815303},{"$f":"SUM('2014_Jul-Dec:2019'!Y727)","v":132.11814057479313},{"$f":"SUM('2014_Jul-Dec:2019'!Z727)","v":164.20070789386963}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S728)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T728)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U728)","v":0.22450968523262593},{"$f":"SUM('2014_Jul-Dec:2019'!V728)","v":0.74367802197424437},{"$f":"SUM('2014_Jul-Dec:2019'!W728)","v":0.73122050040766162},{"$f":"SUM('2014_Jul-Dec:2019'!X728)","v":1.997839809058882},{"$f":"SUM('2014_Jul-Dec:2019'!Y728)","v":6.6929774175805132},{"$f":"SUM('2014_Jul-Dec:2019'!Z728)","v":14.324199335352617}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y729)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z729)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S730)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T730)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U730)","v":14.212435309187693},{"$f":"SUM('2014_Jul-Dec:2019'!V730)","v":42.115666633092857},{"$f":"SUM('2014_Jul-Dec:2019'!W730)","v":70.740079059244181},{"$f":"SUM('2014_Jul-Dec:2019'!X730)","v":98.460114994656251},{"$f":"SUM('2014_Jul-Dec:2019'!Y730)","v":128.69219552354429},{"$f":"SUM('2014_Jul-Dec:2019'!Z730)","v":159.62093413910404}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y731)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z731)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S732)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T732)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U732)","v":1.7815790663325419},{"$f":"SUM('2014_Jul-Dec:2019'!V732)","v":4.7105795453563282},{"$f":"SUM('2014_Jul-Dec:2019'!W732)","v":6.2073017426793555},{"$f":"SUM('2014_Jul-Dec:2019'!X732)","v":7.660706335098725},{"$f":"SUM('2014_Jul-Dec:2019'!Y732)","v":9.1379809921976065},{"$f":"SUM('2014_Jul-Dec:2019'!Z732)","v":11.134357240251866}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V733)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W733)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X733)","v":12.308430276021241},{"$f":"SUM('2014_Jul-Dec:2019'!Y733)","v":15.77238263285034},{"$f":"SUM('2014_Jul-Dec:2019'!Z733)","v":20.067284445270737}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S734)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T734)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U734)","v":0.99976755110875637},{"$f":"SUM('2014_Jul-Dec:2019'!V734)","v":10.792240139566974},{"$f":"SUM('2014_Jul-Dec:2019'!W734)","v":11.191492248988073},{"$f":"SUM('2014_Jul-Dec:2019'!X734)","v":11.369419820178742},{"$f":"SUM('2014_Jul-Dec:2019'!Y734)","v":11.092514562619263},{"$f":"SUM('2014_Jul-Dec:2019'!Z734)","v":10.81560930505978}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S735)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T735)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U735)","v":16.863102220854323},{"$f":"SUM('2014_Jul-Dec:2019'!V735)","v":50.821484478696021},{"$f":"SUM('2014_Jul-Dec:2019'!W735)","v":82.214301059732605},{"$f":"SUM('2014_Jul-Dec:2019'!X735)","v":114.01798936980596},{"$f":"SUM('2014_Jul-Dec:2019'!Y735)","v":149.05142590016231},{"$f":"SUM('2014_Jul-Dec:2019'!Z735)","v":183.59771340535005}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S736)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T736)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U736)","v":0.62295895768150322},{"$f":"SUM('2014_Jul-Dec:2019'!V736)","v":1.8513809409001061},{"$f":"SUM('2014_Jul-Dec:2019'!W736)","v":3.2020592080344779},{"$f":"SUM('2014_Jul-Dec:2019'!X736)","v":4.2600543212223059},{"$f":"SUM('2014_Jul-Dec:2019'!Y736)","v":4.9203096143741467},{"$f":"SUM('2014_Jul-Dec:2019'!Z736)","v":5.4945713297070098}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S737)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T737)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U737)","v":1.9114235377820539},{"$f":"SUM('2014_Jul-Dec:2019'!V737)","v":2.9164082050099176},{"$f":"SUM('2014_Jul-Dec:2019'!W737)","v":3.1245376750564962},{"$f":"SUM('2014_Jul-Dec:2019'!X737)","v":3.8102420474094063},{"$f":"SUM('2014_Jul-Dec:2019'!Y737)","v":7.7720074984104066},{"$f":"SUM('2014_Jul-Dec:2019'!Z737)","v":10.672433953827472}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S738)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T738)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U738)","v":2.7356876457470634},{"$f":"SUM('2014_Jul-Dec:2019'!V738)","v":9.3290974378069098},{"$f":"SUM('2014_Jul-Dec:2019'!W738)","v":14.194141888293696},{"$f":"SUM('2014_Jul-Dec:2019'!X738)","v":16.822504537886697},{"$f":"SUM('2014_Jul-Dec:2019'!Y738)","v":19.051632731693964},{"$f":"SUM('2014_Jul-Dec:2019'!Z738)","v":18.674774767206422}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y739)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z739)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U740)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V740)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W740)","v":5.6180292347447143},{"$f":"SUM('2014_Jul-Dec:2019'!X740)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Y740)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Z740)","v":5.9996232661764912}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,148.49325435233612,261.42978433357632,376.08598243566774,490.30119071440254,604.60220908117617]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E749)","v":0},{"$f":"E893","v":0},{"$f":"F893","v":0},{"$f":"G893","v":0},{"$f":"H893","v":0},{"$f":"I893","v":0},{"$f":"J893","v":0},{"$f":"K893","v":0},{"$f":"L893","v":0},{"$f":"M893","v":0},{"$f":"N893","v":0},{"$f":"O893","v":0},{"$f":"P893","v":0},{"$f":"Q893","v":0},{"$f":"R893","v":0},{"$f":"S893","v":0},{"$f":"T893","v":2.6590443399018913},{"$f":"U893","v":2.6424253127775046},{"$f":"V893","v":20.179711923654864},{"$f":"W893","v":60.032340934449834},{"$f":"X893","v":99.37905765815303},{"$f":"Y893","v":132.11814057479313}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E750)","v":0},{"$f":"E894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.74367802197424437,0.73122050040766162,1.997839809058882,6.6929774175805132]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E752)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,42.115666633092857,70.740079059244181,98.460114994656251,128.69219552354429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,4.7105795453563282,6.2073017426793555,7.660706335098725,9.1379809921976065]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E755)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,12.308430276021241,15.77238263285034]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,10.792240139566974,11.191492248988073,11.369419820178742,11.092514562619263]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,50.821484478696021,82.214301059732605,114.01798936980596,149.05142590016231]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E758)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,1.8513809409001061,3.2020592080344779,4.2600543212223059,4.9203096143741467]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,2.9164082050099176,3.1245376750564962,3.8102420474094063,7.7720074984104066]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E760)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,9.3290974378069098,14.194141888293696,16.822504537886697,19.051632731693964]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.6180292347447143,5.9996232661764912,5.9996232661764912]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U749:U763)","v":43.06031204243962},{"$f":"SUM(V749:V763)","v":41.993889286704075},{"$f":"SUM(W749:W763)","v":148.49325435233612},{"$f":"SUM(X749:X763)","v":261.42978433357632},376.08598243566774,490.30119071440254]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T767)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U767)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V767)","v":17.553905638001744},{"$f":"SUM('2014_Jul-Dec:2019'!W767)","v":40.10529088551877},{"$f":"SUM('2014_Jul-Dec:2019'!X767)","v":40.100694734495974},{"$f":"SUM('2014_Jul-Dec:2019'!Y767)","v":33.994319611614088},{"$f":"SUM('2014_Jul-Dec:2019'!Z767)","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T768)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V768)","v":0.52105497275197665},{"$f":"SUM('2014_Jul-Dec:2019'!W768)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X768)","v":1.2790768302178031},{"$f":"SUM('2014_Jul-Dec:2019'!Y768)","v":4.7289130772585111},{"$f":"SUM('2014_Jul-Dec:2019'!Z768)","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y769)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z769)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T770)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U770)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V770)","v":28.022663553394139},{"$f":"SUM('2014_Jul-Dec:2019'!W770)","v":29.33032127768583},{"$f":"SUM('2014_Jul-Dec:2019'!X770)","v":28.914783474908024},{"$f":"SUM('2014_Jul-Dec:2019'!Y770)","v":31.908741126299098},{"$f":"SUM('2014_Jul-Dec:2019'!Z770)","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y771)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z771)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T772)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U772)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V772)","v":2.9515521127748308},{"$f":"SUM('2014_Jul-Dec:2019'!W772)","v":1.6156142676444882},{"$f":"SUM('2014_Jul-Dec:2019'!X772)","v":1.6126870194319427},{"$f":"SUM('2014_Jul-Dec:2019'!Y772)","v":1.6768742595972521},{"$f":"SUM('2014_Jul-Dec:2019'!Z772)","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V773)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W773)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X773)","v":8.2385065136246851},{"$f":"SUM('2014_Jul-Dec:2019'!Y773)","v":3.774272039218348},{"$f":"SUM('2014_Jul-Dec:2019'!Z773)","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T774)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U774)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V774)","v":9.8051278739152909},{"$f":"SUM('2014_Jul-Dec:2019'!W774)","v":0.66969087718312703},{"$f":"SUM('2014_Jul-Dec:2019'!X774)","v":0.46510861088227445},{"$f":"SUM('2014_Jul-Dec:2019'!Y774)","v":2.1903497404183996E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z774)","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T775)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U775)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V775)","v":34.302527201124441},{"$f":"SUM('2014_Jul-Dec:2019'!W775)","v":33.453207555647047},{"$f":"SUM('2014_Jul-Dec:2019'!X775)","v":35.202207586909694},{"$f":"SUM('2014_Jul-Dec:2019'!Y775)","v":39.840044110669083},{"$f":"SUM('2014_Jul-Dec:2019'!Z775)","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T776)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U776)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V776)","v":1.2612092967807873},{"$f":"SUM('2014_Jul-Dec:2019'!W776)","v":1.5423738239368194},{"$f":"SUM('2014_Jul-Dec:2019'!X776)","v":1.403928052383957},{"$f":"SUM('2014_Jul-Dec:2019'!Y776)","v":1.1465810375863663},{"$f":"SUM('2014_Jul-Dec:2019'!Z776)","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T777)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U777)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V777)","v":1.2173650603147586},{"$f":"SUM('2014_Jul-Dec:2019'!W777)","v":0.87636326828332001},{"$f":"SUM('2014_Jul-Dec:2019'!X777)","v":1.5292108242463156},{"$f":"SUM('2014_Jul-Dec:2019'!Y777)","v":5.1111140677436691},{"$f":"SUM('2014_Jul-Dec:2019'!Z777)","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T778)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U778)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V778)","v":6.897375086031742},{"$f":"SUM('2014_Jul-Dec:2019'!W778)","v":6.8524500556369272},{"$f":"SUM('2014_Jul-Dec:2019'!X778)","v":5.9862582658705268},{"$f":"SUM('2014_Jul-Dec:2019'!Y778)","v":6.7842754632588962},{"$f":"SUM('2014_Jul-Dec:2019'!Z778)","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y779)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z779)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V780)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W780)","v":0.58502220846683584},{"$f":"SUM('2014_Jul-Dec:2019'!X780)","v":0.381594031431777},{"$f":"SUM('2014_Jul-Dec:2019'!Y780)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z780)","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E766:E780)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,0,107.56578782136759,119.20461500194833,125.11405594440298,128.98703829064951,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T785)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U785)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V785)","v":1.6619027124386822E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W785)","v":0.25266187472379542},{"$f":"SUM('2014_Jul-Dec:2019'!X785)","v":0.75397801079278004},{"$f":"SUM('2014_Jul-Dec:2019'!Y785)","v":1.2552366949739797},{"$f":"SUM('2014_Jul-Dec:2019'!Z785)","v":1.6801656901191557}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T786)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U786)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!V786)","v":1.8866360103582012E-3},{"$f":"SUM('2014_Jul-Dec:2019'!W786)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!X786)","v":1.2457521566582679E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Y786)","v":3.3775468736879394E-2},{"$f":"SUM('2014_Jul-Dec:2019'!Z786)","v":0.11259068669118791}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y787)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z787)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T788)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U788)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!V788)","v":0.11943222948897221},{"$f":"SUM('2014_Jul-Dec:2019'!W788)","v":0.70590885153451344},{"$f":"SUM('2014_Jul-Dec:2019'!X788)","v":1.1947475394959439},{"$f":"SUM('2014_Jul-Dec:2019'!Y788)","v":1.6766605974110775},{"$f":"SUM('2014_Jul-Dec:2019'!Z788)","v":2.2084729495160627}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y789)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z789)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T790)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U790)","v":2.2551633751044832E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V790)","v":2.2551633751044835E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W790)","v":0.11889207032146043},{"$f":"SUM('2014_Jul-Dec:2019'!X790)","v":0.15928242701257264},{"$f":"SUM('2014_Jul-Dec:2019'!Y790)","v":0.19959960249837122},{"$f":"SUM('2014_Jul-Dec:2019'!Z790)","v":0.24152145898830252}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W791)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X791)","v":0.10435701954862961},{"$f":"SUM('2014_Jul-Dec:2019'!Y791)","v":0.31031968238924673},{"$f":"SUM('2014_Jul-Dec:2019'!Z791)","v":0.40467648336970541}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T792)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U792)","v":1.2655285457072864E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V792)","v":1.2655285457072866E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W792)","v":0.27043876776202802},{"$f":"SUM('2014_Jul-Dec:2019'!X792)","v":0.28718103969160613},{"$f":"SUM('2014_Jul-Dec:2019'!Y792)","v":0.29880875496366299},{"$f":"SUM('2014_Jul-Dec:2019'!Z792)","v":0.29935634239876763}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T793)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U793)","v":0.34414494328274131},{"$f":"SUM('2014_Jul-Dec:2019'!V793)","v":0.34414494328274126},{"$f":"SUM('2014_Jul-Dec:2019'!W793)","v":2.0603909746104598},{"$f":"SUM('2014_Jul-Dec:2019'!X793)","v":3.3985192768363417},{"$f":"SUM('2014_Jul-Dec:2019'!Y793)","v":4.8066075803127299},{"$f":"SUM('2014_Jul-Dec:2019'!Z793)","v":6.4002093447394923}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T794)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U794)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!V794)","v":3.2787313562184381E-2},{"$f":"SUM('2014_Jul-Dec:2019'!W794)","v":0.19169555680244749},{"$f":"SUM('2014_Jul-Dec:2019'!X794)","v":0.34593293919612944},{"$f":"SUM('2014_Jul-Dec:2019'!Y794)","v":0.48632574443452514},{"$f":"SUM('2014_Jul-Dec:2019'!Z794)","v":0.60098384819316175}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T795)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U795)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!V795)","v":0.21238039308689488},{"$f":"SUM('2014_Jul-Dec:2019'!W795)","v":0.66823379823674145},{"$f":"SUM('2014_Jul-Dec:2019'!X795)","v":0.84350645189340556},{"$f":"SUM('2014_Jul-Dec:2019'!Y795)","v":1.1493486167426685},{"$f":"SUM('2014_Jul-Dec:2019'!Z795)","v":2.1715714302914026}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T796)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U796)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!V796)","v":0.30396529397189592},{"$f":"SUM('2014_Jul-Dec:2019'!W796)","v":1.9874056051501401},{"$f":"SUM('2014_Jul-Dec:2019'!X796)","v":3.3578956162775255},{"$f":"SUM('2014_Jul-Dec:2019'!Y796)","v":4.5551472694516306},{"$f":"SUM('2014_Jul-Dec:2019'!Z796)","v":5.9120023621034097}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y797)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z797)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y798)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z798)","v":0}]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0664227557355515,1.0664227557355515,6.2680850207081686,10.457857842311517,14.771830011914773,20.031550596410646]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y803)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z803)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y804)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z804)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y805)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z805)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y806)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z806)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y807)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z807)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y808)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z808)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y809)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z809)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y810)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z810)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y811)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z811)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y812)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z812)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y813)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z813)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y814)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z814)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y815)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z815)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y816)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z816)","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y821)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z821)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y822)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z822)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y823)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z823)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y824)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z824)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y825)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z825)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y826)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z826)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y827)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z827)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y828)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z828)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y829)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z829)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y830)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z830)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y831)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z831)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y832)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z832)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y833)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z833)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y834)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z834)","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: Capex from Jul 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y839)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z839)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y840)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z840)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y841)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z841)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y842)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z842)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y843)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z843)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y844)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z844)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y845)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z845)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y846)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z846)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y847)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z847)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y848)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z848)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y849)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z849)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y850)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z850)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y851)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z851)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y852)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z852)","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y857)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z857)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y858)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z858)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y859)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z859)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y860)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z860)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y861)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z861)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y862)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z862)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y863)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z863)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y864)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z864)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y865)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z865)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y866)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z866)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y867)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z867)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y868)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z868)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y869)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z869)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y870)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z870)","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y875)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z875)","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y876)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z876)","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y877)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z877)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y878)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z878)","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y879)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z879)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y880)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z880)","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y881)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z881)","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y882)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z882)","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y883)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z883)","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y884)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z884)","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y885)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z885)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y886)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z886)","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y887)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z887)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y888)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z888)","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S893)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T893)","v":2.6590443399018913},{"$f":"SUM('2014_Jul-Dec:2019'!U893)","v":2.6424253127775046},{"$f":"SUM('2014_Jul-Dec:2019'!V893)","v":20.179711923654864},{"$f":"SUM('2014_Jul-Dec:2019'!W893)","v":60.032340934449834},{"$f":"SUM('2014_Jul-Dec:2019'!X893)","v":99.37905765815303},{"$f":"SUM('2014_Jul-Dec:2019'!Y893)","v":132.11814057479313},{"$f":"SUM('2014_Jul-Dec:2019'!Z893)","v":164.20070789386963}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S894)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T894)","v":0.22639632124298414},{"$f":"SUM('2014_Jul-Dec:2019'!U894)","v":0.22450968523262593},{"$f":"SUM('2014_Jul-Dec:2019'!V894)","v":0.74367802197424437},{"$f":"SUM('2014_Jul-Dec:2019'!W894)","v":0.73122050040766162},{"$f":"SUM('2014_Jul-Dec:2019'!X894)","v":1.997839809058882},{"$f":"SUM('2014_Jul-Dec:2019'!Y894)","v":6.6929774175805132},{"$f":"SUM('2014_Jul-Dec:2019'!Z894)","v":14.324199335352617}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y895)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z895)","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S896)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T896)","v":14.331867538676665},{"$f":"SUM('2014_Jul-Dec:2019'!U896)","v":14.212435309187693},{"$f":"SUM('2014_Jul-Dec:2019'!V896)","v":42.115666633092857},{"$f":"SUM('2014_Jul-Dec:2019'!W896)","v":70.740079059244181},{"$f":"SUM('2014_Jul-Dec:2019'!X896)","v":98.460114994656251},{"$f":"SUM('2014_Jul-Dec:2019'!Y896)","v":128.69219552354429},{"$f":"SUM('2014_Jul-Dec:2019'!Z896)","v":159.62093413910404}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y897)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z897)","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S898)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T898)","v":1.8041307000835867},{"$f":"SUM('2014_Jul-Dec:2019'!U898)","v":1.7815790663325419},{"$f":"SUM('2014_Jul-Dec:2019'!V898)","v":4.7105795453563282},{"$f":"SUM('2014_Jul-Dec:2019'!W898)","v":6.2073017426793555},{"$f":"SUM('2014_Jul-Dec:2019'!X898)","v":7.660706335098725},{"$f":"SUM('2014_Jul-Dec:2019'!Y898)","v":9.1379809921976065},{"$f":"SUM('2014_Jul-Dec:2019'!Z898)","v":11.134357240251866}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V899)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W899)","v":4.1742807819451846},{"$f":"SUM('2014_Jul-Dec:2019'!X899)","v":12.308430276021241},{"$f":"SUM('2014_Jul-Dec:2019'!Y899)","v":15.77238263285034},{"$f":"SUM('2014_Jul-Dec:2019'!Z899)","v":20.067284445270737}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S900)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T900)","v":1.0124228365658292},{"$f":"SUM('2014_Jul-Dec:2019'!U900)","v":0.99976755110875637},{"$f":"SUM('2014_Jul-Dec:2019'!V900)","v":10.792240139566974},{"$f":"SUM('2014_Jul-Dec:2019'!W900)","v":11.191492248988073},{"$f":"SUM('2014_Jul-Dec:2019'!X900)","v":11.369419820178742},{"$f":"SUM('2014_Jul-Dec:2019'!Y900)","v":11.092514562619263},{"$f":"SUM('2014_Jul-Dec:2019'!Z900)","v":10.81560930505978}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S901)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T901)","v":17.207247164137065},{"$f":"SUM('2014_Jul-Dec:2019'!U901)","v":16.863102220854323},{"$f":"SUM('2014_Jul-Dec:2019'!V901)","v":50.821484478696021},{"$f":"SUM('2014_Jul-Dec:2019'!W901)","v":82.214301059732605},{"$f":"SUM('2014_Jul-Dec:2019'!X901)","v":114.01798936980596},{"$f":"SUM('2014_Jul-Dec:2019'!Y901)","v":149.05142590016231},{"$f":"SUM('2014_Jul-Dec:2019'!Z901)","v":183.59771340535005}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S902)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T902)","v":0.65574627124368756},{"$f":"SUM('2014_Jul-Dec:2019'!U902)","v":0.62295895768150322},{"$f":"SUM('2014_Jul-Dec:2019'!V902)","v":1.8513809409001061},{"$f":"SUM('2014_Jul-Dec:2019'!W902)","v":3.2020592080344779},{"$f":"SUM('2014_Jul-Dec:2019'!X902)","v":4.2600543212223059},{"$f":"SUM('2014_Jul-Dec:2019'!Y902)","v":4.9203096143741467},{"$f":"SUM('2014_Jul-Dec:2019'!Z902)","v":5.4945713297070098}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S903)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T903)","v":2.1238039308689487},{"$f":"SUM('2014_Jul-Dec:2019'!U903)","v":1.9114235377820539},{"$f":"SUM('2014_Jul-Dec:2019'!V903)","v":2.9164082050099176},{"$f":"SUM('2014_Jul-Dec:2019'!W903)","v":3.1245376750564962},{"$f":"SUM('2014_Jul-Dec:2019'!X903)","v":3.8102420474094063},{"$f":"SUM('2014_Jul-Dec:2019'!Y903)","v":7.7720074984104066},{"$f":"SUM('2014_Jul-Dec:2019'!Z903)","v":10.672433953827472}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S904)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T904)","v":3.0396529397189593},{"$f":"SUM('2014_Jul-Dec:2019'!U904)","v":2.7356876457470634},{"$f":"SUM('2014_Jul-Dec:2019'!V904)","v":9.3290974378069098},{"$f":"SUM('2014_Jul-Dec:2019'!W904)","v":14.194141888293696},{"$f":"SUM('2014_Jul-Dec:2019'!X904)","v":16.822504537886697},{"$f":"SUM('2014_Jul-Dec:2019'!Y904)","v":19.051632731693964},{"$f":"SUM('2014_Jul-Dec:2019'!Z904)","v":18.674774767206422}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!W905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!X905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Y905)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Z905)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"SUM('2014_Jul-Dec:2019'!E906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!F906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!G906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!H906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!I906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!J906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!K906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!L906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!M906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!N906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!O906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!P906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!Q906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!R906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!S906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!T906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!U906)","v":0},{"$f":"SUM('2014_Jul-Dec:2019'!V906)","v":5.0330070262778781},{"$f":"SUM('2014_Jul-Dec:2019'!W906)","v":5.6180292347447143},{"$f":"SUM('2014_Jul-Dec:2019'!X906)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Y906)","v":5.9996232661764912},{"$f":"SUM('2014_Jul-Dec:2019'!Z906)","v":5.9996232661764912}]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,{"$f":"SUM(U893:U907)","v":41.993889286704075},{"$f":"SUM(V893:V907)","v":148.49325435233612},261.42978433357632,376.08598243566774,490.30119071440254,604.60220908117617]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},{"$f":"H764-G908","v":0},{"$f":"I764-H908","v":0},{"$f":"J764-I908","v":0},{"$f":"K764-J908","v":0},{"$f":"L764-K908","v":0},{"$f":"M764-L908","v":0},{"$f":"N764-M908","v":0},{"$f":"O764-N908","v":0},{"$f":"P764-O908","v":0},{"$f":"Q764-P908","v":0},{"$f":"R764-Q908","v":0},{"$f":"S764-R908","v":0},{"$f":"T764-S908","v":0},{"$f":"U764-T908","v":0},{"$f":"V764-U908","v":0},{"$f":"W764-V908","v":0},{"$f":"X764-W908","v":0},{"$f":"Y764-X908","v":0},{"$f":"Z764-Y908","v":0}]
[]
[]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,148.49325435233612,261.42978433357632,376.08598243566774,490.30119071440254]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,41.478607326903727,144.07981851398142,250.05672782089488,354.78147642349819,456.21619636155191]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,42.502159936787521,149.50979565250304,265.97271423330659,386.80014354613002,509.82602085199187]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,148.49325435233612,261.42978433357632,376.08598243566774,490.30119071440254]

{"sheet":"2000","index":15,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2000"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(F9>=1)*(F9-F$6)","v":79},{"$f":"(G9>=1)*(G9-G$6)","v":78},77,76,75,74,73,72,71,70.5,{"$f":"(P9>=1)*(P9-P$6)","v":69.5},68.5,67.5,66.5,66,65.5,65,64,63,62]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(F10>=1)*(F10-F$6)","v":59},58,57,56,55,54,53,52,51,{"$f":"(O10>=1)*(O10-O$6)","v":50.5},49.5,48.5,47.5,46.5,46,45.5,45,44,43,42]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55,54,53,52,51,{"$f":"(O11>=1)*(O11-O$6)","v":50.5},49.5,48.5,47.5,46.5,46,45.5,45,44,43,42]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55,54,53,52,51,{"$f":"(O12>=1)*(O12-O$6)","v":50.5},49.5,48.5,47.5,46.5,46,45.5,45,44,43,42]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55,54,53,52,51,{"$f":"(O13>=1)*(O13-O$6)","v":50.5},49.5,48.5,47.5,46.5,46,45.5,45,44,43,42]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35,34,33,32,31,{"$f":"(O14>=1)*(O14-O$6)","v":30.5},29.5,28.5,27.5,26.5,26,25.5,25,24,23,22]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35,34,33,32,31,{"$f":"(O15>=1)*(O15-O$6)","v":30.5},29.5,28.5,27.5,26.5,26,25.5,25,24,23,22]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35,34,33,32,31,{"$f":"(O16>=1)*(O16-O$6)","v":30.5},29.5,28.5,27.5,26.5,26,25.5,25,24,23,22]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20,19,18,17,16,{"$f":"(O17>=1)*(O17-O$6)","v":15.5},14.5,13.5,12.5,11.5,11,10.5,10,9,8,7]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6,5,4,3,2,1,{"$f":"(O18>=1)*(O18-O$6)","v":0.5},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0,0,0,0,0,{"$f":"(O19>=1)*(O19-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0,0,0,0,0,{"$f":"(O20>=1)*(O20-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0,0,0,0,0,{"$f":"(O21>=1)*(O21-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(O22>=1)*(O22-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":1.3331721992774626},{"$f":"F171","v":1.2460078072291467},1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.92197657250165921,0.91499190149785881,0.9080072304940584,0.89403788848645749,0.88006854647885657,0.86609920447125566]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0.35508414783144454},0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.3685114668191603,0.36450590739721289,0.36050034797526548,0.35248922913137071,0.34447811028747594,0.33646699144358116]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,8.0346322054234367,7.9558613014486967,7.7983194934992177,7.6407776855497387,7.4832358776002597,7.3256940696507806,7.2469231656760407,7.1681522617013007,7.0893813577265608,6.9318395497770817,6.7742977418276027,6.6167559338781237]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4039856887092018E-18,3.338524425464794E-18,3.2730631622203862E-18,3.1421406357315706E-18,3.011218109242755E-18,2.8802955827539394E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.0756695579255364,6.7540482143834666,6.4324268708413967,5.7891841837572571,5.1459414966731174,4.5026988095889777]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,{"$f":"U182","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":34.375607058086899},32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380435,17.910090601105516,17.0979040978306,16.372881986604,{"$f":"SUM(U27:U41)","v":15.961499508661444},{"$f":"SUM(V27:V41)","v":15.550117030718885},{"$f":"SUM(W27:W41)","v":15.138734552776327},14.315969596891213,13.493204641006098,12.670439685120984]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E487","v":1.4203365913257784}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E488","v":0.35508414783144454}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E489","v":7.3206060344502299}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E490","v":2.8085580634790879}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E492","v":0.23783366556969623}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E493","v":3.1812146350086765E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E495","v":17.720514607200954}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E496","v":1.5989390701198372}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E498","v":4.6387293823112739}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E499","v":1.5832263050695935E-4}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E500","v":0.34841874573904541}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":36.480990777007939},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E745","v":8.7164392048315761E-2},{"$f":"Inputs!F745","v":8.7164392048315761E-2},{"$f":"Inputs!G745","v":8.7164392048315761E-2},{"$f":"Inputs!H745","v":8.7164392048315761E-2},{"$f":"Inputs!I745","v":8.7164392048315761E-2},{"$f":"Inputs!J745","v":1.4795172826310191E-2},{"$f":"Inputs!K745","v":1.4795172826310191E-2},{"$f":"Inputs!L745","v":1.4795172826310191E-2},{"$f":"Inputs!M745","v":1.4795172826310191E-2},{"$f":"Inputs!N745","v":1.4795172826310191E-2},{"$f":"Inputs!O745","v":5.7010041206490688E-3},{"$f":"Inputs!P745","v":1.1402008241298138E-2},{"$f":"Inputs!Q745","v":1.1402008241298136E-2},{"$f":"Inputs!R745","v":1.1402008241298136E-2},{"$f":"Inputs!S745","v":1.1402008241298136E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":6.9846710038004483E-3},6.9846710038004483E-3,6.9846710038004491E-3,1.3969342007600898E-2,1.3969342007600898E-2,1.3969342007600898E-2,1.3969342007600898E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E746","v":0},{"$f":"Inputs!F746","v":0},{"$f":"Inputs!G746","v":0},{"$f":"Inputs!H746","v":0},{"$f":"Inputs!I746","v":0},{"$f":"Inputs!J746","v":0},{"$f":"Inputs!K746","v":0},{"$f":"Inputs!L746","v":0},{"$f":"Inputs!M746","v":0},{"$f":"Inputs!N746","v":0},{"$f":"Inputs!O746","v":0},{"$f":"Inputs!P746","v":0},{"$f":"Inputs!Q746","v":0},{"$f":"Inputs!R746","v":0},{"$f":"Inputs!S746","v":0},4.0055594219473951E-3,4.0055594219473942E-3,4.0055594219473942E-3,8.0111188438947885E-3,8.0111188438947885E-3,8.0111188438947885E-3,8.0111188438947902E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E747","v":0.24853241088370182},{"$f":"Inputs!F747","v":0.24853241088370182},{"$f":"Inputs!G747","v":0.24853241088370182},{"$f":"Inputs!H747","v":0.24853241088370182},{"$f":"Inputs!I747","v":0.24853241088370182},{"$f":"Inputs!J747","v":0.1220101005741705},{"$f":"Inputs!K747","v":0.1220101005741705},{"$f":"Inputs!L747","v":0.1220101005741705},{"$f":"Inputs!M747","v":0.1220101005741705},{"$f":"Inputs!N747","v":0.1220101005741705},{"$f":"Inputs!O747","v":0},{"$f":"Inputs!P747","v":0},{"$f":"Inputs!Q747","v":0},{"$f":"Inputs!R747","v":0},{"$f":"Inputs!S747","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E748","v":1.5545659853182876E-3},{"$f":"Inputs!F748","v":1.5545659853182876E-3},{"$f":"Inputs!G748","v":1.5545659853182876E-3},{"$f":"Inputs!H748","v":1.5545659853182876E-3},{"$f":"Inputs!I748","v":1.5545659853182876E-3},{"$f":"Inputs!J748","v":4.6809301057984802E-2},{"$f":"Inputs!K748","v":4.6809301057984802E-2},{"$f":"Inputs!L748","v":4.6809301057984802E-2},{"$f":"Inputs!M748","v":4.6809301057984802E-2},{"$f":"Inputs!N748","v":4.6809301057984802E-2},{"$f":"Inputs!O748","v":7.8770903974739667E-2},{"$f":"Inputs!P748","v":0.15754180794947933},{"$f":"Inputs!Q748","v":0.15754180794947931},{"$f":"Inputs!R748","v":0.15754180794947931},{"$f":"Inputs!S748","v":0.15754180794947931},7.877090397473957E-2,7.877090397473957E-2,7.877090397473957E-2,0.15754180794947914,0.15754180794947914,0.15754180794947914,0.15754180794947914]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E749","v":3.1881261573537344E-2},{"$f":"Inputs!F749","v":3.1881261573537344E-2},{"$f":"Inputs!G749","v":3.1881261573537344E-2},{"$f":"Inputs!H749","v":3.1881261573537344E-2},{"$f":"Inputs!I749","v":3.1881261573537344E-2},{"$f":"Inputs!J749","v":0},{"$f":"Inputs!K749","v":0},{"$f":"Inputs!L749","v":0},{"$f":"Inputs!M749","v":0},{"$f":"Inputs!N749","v":0},{"$f":"Inputs!O749","v":0},{"$f":"Inputs!P749","v":0},{"$f":"Inputs!Q749","v":0},{"$f":"Inputs!R749","v":0},{"$f":"Inputs!S749","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E750","v":4.3124138855817028E-2},{"$f":"Inputs!F750","v":4.3124138855817028E-2},{"$f":"Inputs!G750","v":4.3124138855817028E-2},{"$f":"Inputs!H750","v":4.3124138855817028E-2},{"$f":"Inputs!I750","v":4.3124138855817028E-2},{"$f":"Inputs!J750","v":6.0502072410221911E-3},{"$f":"Inputs!K750","v":6.0502072410221911E-3},{"$f":"Inputs!L750","v":6.0502072410221911E-3},{"$f":"Inputs!M750","v":6.0502072410221911E-3},{"$f":"Inputs!N750","v":6.0502072410221911E-3},{"$f":"Inputs!O750","v":0},{"$f":"Inputs!P750","v":0},{"$f":"Inputs!Q750","v":0},{"$f":"Inputs!R750","v":0},{"$f":"Inputs!S750","v":0},-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E751","v":1.1526676392240295E-2},{"$f":"Inputs!F751","v":1.1526676392240295E-2},{"$f":"Inputs!G751","v":1.1526676392240295E-2},{"$f":"Inputs!H751","v":1.1526676392240295E-2},{"$f":"Inputs!I751","v":1.1526676392240295E-2},{"$f":"Inputs!J751","v":0},{"$f":"Inputs!K751","v":4.5165191080616987E-18},{"$f":"Inputs!L751","v":0},{"$f":"Inputs!M751","v":0},{"$f":"Inputs!N751","v":0},{"$f":"Inputs!O751","v":0},{"$f":"Inputs!P751","v":0},{"$f":"Inputs!Q751","v":0},{"$f":"Inputs!R751","v":0},{"$f":"Inputs!S751","v":0},6.5461263244407728E-20,6.5461263244407728E-20,6.5461263244407728E-20,1.3092252648881546E-19,1.3092252648881543E-19,1.3092252648881543E-19,1.3092252648881543E-19]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E752","v":1.9595375829106814E-3},{"$f":"Inputs!F752","v":1.9595375829106814E-3},{"$f":"Inputs!G752","v":1.9595375829106814E-3},{"$f":"Inputs!H752","v":1.9595375829106814E-3},{"$f":"Inputs!I752","v":1.9595375829106814E-3},{"$f":"Inputs!J752","v":0},{"$f":"Inputs!K752","v":0},{"$f":"Inputs!L752","v":0},{"$f":"Inputs!M752","v":0},{"$f":"Inputs!N752","v":0},{"$f":"Inputs!O752","v":0},{"$f":"Inputs!P752","v":0},{"$f":"Inputs!Q752","v":0},{"$f":"Inputs!R752","v":0},{"$f":"Inputs!S752","v":0},-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E753","v":0.77690573848290634},{"$f":"Inputs!F753","v":0.77690573848290634},{"$f":"Inputs!G753","v":0.77690573848290634},{"$f":"Inputs!H753","v":0.77690573848290634},{"$f":"Inputs!I753","v":0.77690573848290634},{"$f":"Inputs!J753","v":0.70882058428803818},{"$f":"Inputs!K753","v":0.70882058428803818},{"$f":"Inputs!L753","v":0.70882058428803818},{"$f":"Inputs!M753","v":0.70882058428803818},{"$f":"Inputs!N753","v":0.70882058428803818},{"$f":"Inputs!O753","v":0.32162134354206973},{"$f":"Inputs!P753","v":0.64324268708413945},{"$f":"Inputs!Q753","v":0.64324268708413934},{"$f":"Inputs!R753","v":0.64324268708413934},{"$f":"Inputs!S753","v":0.64324268708413934},0.32162134354206984,0.32162134354206984,0.32162134354206984,0.64324268708413967,0.64324268708413967,0.64324268708413967,0.64324268708413967]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E754","v":0.90273499711629035},{"$f":"Inputs!F754","v":0.90273499711629035},{"$f":"Inputs!G754","v":0.90273499711629035},{"$f":"Inputs!H754","v":0.90273499711629035},{"$f":"Inputs!I754","v":0.90273499711629035},{"$f":"Inputs!J754","v":0},{"$f":"Inputs!K754","v":0},{"$f":"Inputs!L754","v":0},{"$f":"Inputs!M754","v":0},{"$f":"Inputs!N754","v":0},{"$f":"Inputs!O754","v":0},{"$f":"Inputs!P754","v":0},{"$f":"Inputs!Q754","v":0},{"$f":"Inputs!R754","v":0},{"$f":"Inputs!S754","v":0},4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E755","v":0},{"$f":"Inputs!F755","v":0},{"$f":"Inputs!G755","v":0},{"$f":"Inputs!H755","v":0},{"$f":"Inputs!I755","v":0},{"$f":"Inputs!J755","v":0},{"$f":"Inputs!K755","v":0},{"$f":"Inputs!L755","v":0},{"$f":"Inputs!M755","v":0},{"$f":"Inputs!N755","v":0},{"$f":"Inputs!O755","v":0},{"$f":"Inputs!P755","v":0},{"$f":"Inputs!Q755","v":0},{"$f":"Inputs!R755","v":0},{"$f":"Inputs!S755","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E756","v":0},{"$f":"Inputs!F756","v":0},{"$f":"Inputs!G756","v":0},{"$f":"Inputs!H756","v":0},{"$f":"Inputs!I756","v":0},{"$f":"Inputs!J756","v":0.92774587646225481},{"$f":"Inputs!K756","v":0.92774587646225481},{"$f":"Inputs!L756","v":0.92774587646225481},{"$f":"Inputs!M756","v":0.92774587646225481},{"$f":"Inputs!N756","v":0.92774587646225481},{"$f":"Inputs!O756","v":2.4983411892145424E-16},{"$f":"Inputs!P756","v":0},{"$f":"Inputs!Q756","v":0},{"$f":"Inputs!R756","v":0},{"$f":"Inputs!S756","v":0},-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E757","v":0},{"$f":"Inputs!F757","v":0},{"$f":"Inputs!G757","v":0},{"$f":"Inputs!H757","v":0},{"$f":"Inputs!I757","v":0},{"$f":"Inputs!J757","v":3.1664526101391869E-5},{"$f":"Inputs!K757","v":3.1664526101391869E-5},{"$f":"Inputs!L757","v":3.1664526101391869E-5},{"$f":"Inputs!M757","v":3.1664526101391869E-5},{"$f":"Inputs!N757","v":3.1664526101391869E-5},{"$f":"Inputs!O757","v":2.2872996727428063E-20},{"$f":"Inputs!P757","v":0},{"$f":"Inputs!Q757","v":0},{"$f":"Inputs!R757","v":0},{"$f":"Inputs!S757","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":-3.6425523883496869E-20},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":2.105383718921038},2.105383718921038,2.105383718921038,2.105383718921038,2.105383718921038,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,0.40609325163745874,0.81218650327491693,0.81218650327491682,0.81218650327491682,0.81218650327491682,0.41138247794255761,0.41138247794255722,0.41138247794255722,0.82276495588511445,0.82276495588511445,0.82276495588511445,0.82276495588511445]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!E1316","v":0},null,null,null,null,{"$f":"Inputs!E1356","v":0},null,null,null,null,{"$f":"-Inputs!E1377","v":-6.9731513638652612E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!E1317","v":0},null,null,null,null,{"$f":"Inputs!E1357","v":0},null,null,null,null,{"$f":"-Inputs!E1378","v":-1.7432878409663149E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1318","v":0},null,null,null,null,{"$f":"Inputs!E1358","v":0},null,null,null,null,{"$f":"-Inputs!E1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1319","v":0},null,null,null,null,{"$f":"Inputs!E1359","v":0},null,null,null,null,{"$f":"-Inputs!E1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!E1320","v":-0.15940630786768673},null,null,null,null,{"$f":"Inputs!E1360","v":0},null,null,null,null,{"$f":"-Inputs!E1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!E1321","v":0},null,null,null,null,{"$f":"Inputs!E1361","v":-8.0380649144998519E-3},null,null,null,null,{"$f":"-Inputs!E1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!E1322","v":-2.5821235611114716E-2},null,null,null,null,{"$f":"Inputs!E1362","v":-4.5165191080616941E-18},null,null,null,null,{"$f":"-Inputs!E1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!E1323","v":0},null,null,null,null,{"$f":"Inputs!E1363","v":-9.7976879145534046E-3},null,null,null,null,{"$f":"-Inputs!E1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!E1324","v":0},null,null,null,null,{"$f":"Inputs!E1364","v":0},null,null,null,null,{"$f":"-Inputs!E1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!E1325","v":-2.9147359154616148},null,null,null,null,{"$f":"Inputs!E1365","v":0},null,null,null,null,{"$f":"-Inputs!E1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!E1326","v":0},null,null,null,null,{"$f":"Inputs!E1366","v":0},null,null,null,null,{"$f":"-Inputs!E1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!E1327","v":0},null,null,null,null,{"$f":"Inputs!E1367","v":0},null,null,null,null,{"$f":"-Inputs!E1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!E1328","v":0},null,null,null,null,{"$f":"Inputs!E1368","v":0},null,null,null,null,{"$f":"-Inputs!E1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!E1329","v":0},null,null,null,null,{"$f":"Inputs!E1369","v":0},null,null,null,null,{"$f":"-Inputs!E1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-3.0999634589404161,0,0,0,0,-1.783575282905326E-2,0,0,0,0,-8.7164392048315761E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":1.3331721992774626},1.2460078072291467,1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.92197657250165921,0.91499190149785881,0.9080072304940584,0.89403788848645749,0.88006854647885657,0.86609920447125566,0.85212986246365474]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.3685114668191603,0.36450590739721289,0.36050034797526548,0.35248922913137071,0.34447811028747594,0.33646699144358116,0.32845587259968639]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.0346322054234367},7.9558613014486967,7.7983194934992177,7.6407776855497387,7.4832358776002597,7.3256940696507806,7.2469231656760407,7.1681522617013007,7.0893813577265608,6.9318395497770817,6.7742977418276027,6.6167559338781237,6.4592141259286446]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4039856887092018E-18,3.338524425464794E-18,3.2730631622203862E-18,3.1421406357315706E-18,3.011218109242755E-18,2.8802955827539394E-18,2.7493730562651238E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124-E142-E160","v":-1.9595375829106814E-3},-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,{"$f":"W34+W52-W70-W88-W106-W124-W142-W160","v":0},0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.0756695579255364,6.7540482143834666,6.4324268708413967,5.7891841837572571,5.1459414966731174,4.5026988095889777,3.859456122504838]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":34.375607058086899},32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380435,17.910090601105516,17.0979040978306,16.372881986604,15.961499508661444,{"$f":"SUM(U171:U185)","v":15.550117030718885},15.138734552776327,14.315969596891213,13.493204641006098,12.670439685120984,11.84767472923587]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":1.3331721992774626},{"$f":"F337","v":1.2460078072291467},1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.92197657250165921,0.91499190149785881,{"$f":"V337","v":0.9080072304940584},0.89403788848645749,0.88006854647885657,0.86609920447125566]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0.35508414783144454},0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.3685114668191603,0.36450590739721289,0.36050034797526548,0.35248922913137071,0.34447811028747594,0.33646699144358116]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.7790296885151757,1.7002587845404362,1.6214878805656967,1.4639460726162175,1.3064042646667384,1.1488624567172594]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4039856887092018E-18,3.338524425464794E-18,3.2730631622203862E-18,3.1421406357315706E-18,3.011218109242755E-18,2.8802955827539394E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.0756695579255364,6.7540482143834666,6.4324268708413967,5.7891841837572571,5.1459414966731174,4.5026988095889777]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,{"$f":"SUM(K193:K207)","v":27.227772734367289},25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,{"$f":"SUM(U193:U207)","v":15.961499508661444},{"$f":"SUM(V193:V207)","v":15.550117030718887},{"$f":"SUM(W193:W207)","v":15.138734552776329},{"$f":"SUM(X193:X207)","v":14.315969596891215},13.4932046410061,12.670439685120986]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":1.4203365913257784},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.35508414783144454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.3206060344502299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8085580634790879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.23783366556969623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.1812146350086765E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,17.720514607200954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,1.5989390701198372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":36.480990777007939},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":8.7164392048315761E-2},{"$f":"F63*F$191","v":8.7164392048315761E-2},8.7164392048315761E-2,8.7164392048315761E-2,8.7164392048315761E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,5.7010041206490688E-3,1.1402008241298138E-2,1.1402008241298136E-2,1.1402008241298136E-2,1.1402008241298136E-2,6.9846710038004483E-3,6.9846710038004483E-3,6.9846710038004491E-3,1.3969342007600898E-2,1.3969342007600898E-2,1.3969342007600898E-2,1.3969342007600898E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0055594219473951E-3,4.0055594219473942E-3,4.0055594219473942E-3,8.0111188438947885E-3,8.0111188438947885E-3,8.0111188438947885E-3,8.0111188438947902E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,7.8770903974739667E-2,0.15754180794947933,0.15754180794947931,0.15754180794947931,0.15754180794947931,7.877090397473957E-2,7.877090397473957E-2,7.877090397473957E-2,0.15754180794947914,0.15754180794947914,0.15754180794947914,0.15754180794947914]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,0,0,0,0,0,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,0,4.5165191080616987E-18,0,0,0,0,0,0,0,0,6.5461263244407728E-20,6.5461263244407728E-20,6.5461263244407728E-20,1.3092252648881546E-19,1.3092252648881543E-19,1.3092252648881543E-19,1.3092252648881543E-19]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.32162134354206973,0.64324268708413945,0.64324268708413934,0.64324268708413934,0.64324268708413934,0.32162134354206984,{"$f":"U71*U$191","v":0.32162134354206984},0.32162134354206984,0.64324268708413967,0.64324268708413967,0.64324268708413967,0.64324268708413967]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0,0,0,0,0,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,2.4983411892145424E-16,0,0,0,0,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,2.2872996727428063E-20,0,0,0,0,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":2.105383718921038},{"$f":"SUM(F229:F243)","v":2.105383718921038},2.105383718921038,2.105383718921038,2.105383718921038,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,0.40609325163745874,0.81218650327491693,0.81218650327491682,0.81218650327491682,0.81218650327491682,{"$f":"SUM(T229:T243)","v":0.41138247794255761},{"$f":"SUM(U229:U243)","v":0.41138247794255722},{"$f":"SUM(V229:V243)","v":0.41138247794255722},{"$f":"SUM(W229:W243)","v":0.82276495588511445},{"$f":"SUM(X229:X243)","v":0.82276495588511445},{"$f":"SUM(Y229:Y243)","v":0.82276495588511445},0.82276495588511445]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9731513638652612E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7432878409663149E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.15940630786768673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-8.0380649144998519E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-2.5821235611114716E-2,0,0,0,0,-4.5165191080616941E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-9.7976879145534046E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.9147359154616148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-3.0999634589404161,0,0,0,0,-1.783575282905326E-2,0,0,0,0,-8.7164392048315761E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":1.3331721992774626},1.2460078072291467,1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0.92896124350545961},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.92197657250165921},0.91499190149785881,0.9080072304940584,0.89403788848645749,0.88006854647885657,0.86609920447125566,0.85212986246365474]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.3685114668191603,0.36450590739721289,0.36050034797526548,0.35248922913137071,0.34447811028747594,0.33646699144358116,0.32845587259968639]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.7790296885151757,1.7002587845404362,1.6214878805656967,1.4639460726162175,1.3064042646667384,1.1488624567172594,0.99132064876778025]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4039856887092018E-18,3.338524425464794E-18,3.2730631622203862E-18,3.1421406357315706E-18,3.011218109242755E-18,2.8802955827539394E-18,2.7493730562651238E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.0756695579255364,6.7540482143834666,6.4324268708413967,5.7891841837572571,5.1459414966731174,4.5026988095889777,3.859456122504838]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":34.375607058086899},{"$f":"SUM(F337:F351)","v":32.270223339165859},30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,15.961499508661444,15.550117030718887,15.138734552776329,14.315969596891215,13.4932046410061,12.670439685120986,11.84767472923587]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.1540333704057796E-2},1.1595850034829727E-2,{"$f":"(U417*U$359)","v":1.1595850034829727E-2},{"$f":"(W417*W$359)","v":2.3553134599180646E-2},2.3770491359064016E-2,2.3983995247817063E-2,2.4193317773908353E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.627718134981992E-3,4.6348289455504831E-3,4.6348289455504831E-3,9.3511419194896601E-3,9.3718894475521008E-3,9.3878298883179837E-3,9.3987099202174386E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7926747026133022E-2,6.8770589902887105E-2,6.8770589902887105E-2,0.14183403509981882,0.14537988597731427,0.14901438312674711,0.15273974270491578]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3079153132402889E-2,2.2375147146696826E-2,2.2375147146696826E-2,4.2059854517269422E-2,3.8922011952361973E-2,3.5600989850135857E-2,3.2089590385328208E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3100372457934055E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3100372457933995E-20,4.2812484334473104E-20,4.2812484334473104E-20,8.4900878393306654E-20,8.3541919190205474E-20,8.2061948977953425E-20,8.0455766555594893E-20]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.3100372457934055E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1895335898827493E-2,8.8991852436214491E-2,8.8991852436214491E-2,0.16685096809513661,0.15391718514396482,0.14023243119017501,0.12576724129798073]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.516847674615559E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.4522459062138543E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5250833002939013E-22,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3283491347873631E-3,4.3821195086886748E-3,4.3821195086886748E-3,9.0377833472802208E-3,9.2637279309622251E-3,9.4953211292362807E-3,9.7327041574671869E-3]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.20339763703119054},{"$f":"SUM(U363:U376)","v":0.2007503879748673},0.2007503879748673,0.39268691757817542,0.38062519181121945,0.3677149504324293,0.35392130623981771]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":7.0714404301467472E-3},{"$f":"U229*V$360","v":7.2482264409004142E-3},{"$f":"V229*V$360","v":7.2482264409004151E-3},1.4858864203845851E-2,1.5230335808941996E-2,1.5611094204165545E-2,1.600137155926968E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0553198320009646E-3,4.1567028278009874E-3,4.1567028278009874E-3,8.5212407969920238E-3,8.7342718169168242E-3,8.9526286123397421E-3,9.1764443276482373E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9749462040960381E-2,8.1743198591984381E-2,8.1743198591984381E-2,0.16757355711356797,0.17176289604140715,0.17605696844244231,0.18045839265350333]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5125473244115481E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6274477819085728E-20,6.7931339764562859E-20,6.7931339764562859E-20,1.3925924651735384E-19,1.4274072768028765E-19,1.4630924587229483E-19,1.4996697701910219E-19]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5125473244115482E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32561679292897538,0.33375721275219966,0.33375721275219966,0.68420228614200929,0.70130734329555955,0.71884002687794846,0.73681102754989702]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4960605752467818E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.8134738587044317E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6878032213526258E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.41649301523208382},{"$f":"SUM(U381:U394)","v":0.42690534061288543},0.42690534061288543,0.87515594825641507,0.89703484696282554,0.91946071813689612,0.94244723609031822]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":1.3331721992774626},{"$f":"F561","v":1.2460078072291467},1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.9334301367793707,0.93777776037329996,{"$f":"V561","v":0.94212538396722922},0.95081965436256399,0.95935980991268599,0.96773271095633751]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0.35508414783144454},0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.37308942454408872,0.37356755066183822,0.37404567677958772,0.37487557790208537,0.37551319553272067,0.3759483968086989]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.5358202241869989,5.6045908140898861,5.6733614039927733,5.8151954390925917,5.9605753250699056,6.109589708196653]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.8011302835813578,1.7417622321360704,1.6823941806907829,1.5568804780944845,1.4240395940054393,1.2835836154131328]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4462728465924577E-18,3.4211539911623678E-18,3.396035135732278E-18,3.3416767676082308E-18,3.2824779591181487E-18,3.2182306622238072E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.1635694444374582,6.9188040841214731,6.6740387238054879,6.156687405758615,5.60929724760702,5.0306896519192463]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.35274709487383277,0.35712921438252143,0.3615113338912101,0.37054911723849032,0.37981284516945257,0.38930816629868886]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,{"$f":"SUM(K417:K431)","v":27.227772734367289},25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,{"$f":"SUM(U417:U431)","v":16.159786608403106},{"$f":"SUM(V417:V431)","v":15.93363165576509},{"$f":"SUM(W417:W431)","v":15.707476703127071},{"$f":"SUM(X417:X431)","v":15.225007672448829},14.708598017297225,14.156852249592756]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":1.4203365913257784},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0.35508414783144454},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.3206060344502299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8085580634790879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.23783366556969623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,3.1812146350086765E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X52","v":0},0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,17.720514607200954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,1.5989390701198372,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":36.480990777007939},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":8.7164392048315761E-2},8.7164392048315761E-2,8.7164392048315761E-2,8.7164392048315761E-2,8.7164392048315761E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,5.7010041206490688E-3,1.1402008241298138E-2,1.1402008241298136E-2,1.1402008241298136E-2,1.1402008241298136E-2,-4.468893273911049E-3,-4.347623593929313E-3,-4.3476235939293121E-3,-8.6942703953347949E-3,-8.5401555501220198E-3,-8.3729010436515185E-3,-8.1919462146386735E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.7239830298102742E-4,-4.7812611774949564E-4,-4.7812611774949564E-4,-8.2990112249763624E-4,-6.3761763063527668E-4,-4.3520127597824164E-4,-2.2226559256920131E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0.24853241088370182},0.24853241088370182,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0,0,0,0,0,-6.7926747026133022E-2,-6.8770589902887105E-2,-6.8770589902887105E-2,-0.14183403509981882,-0.14537988597731427,-0.14901438312674711,-0.15273974270491578]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":1.5545659853182876E-3},1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,7.8770903974739667E-2,0.15754180794947933,0.15754180794947931,0.15754180794947931,0.15754180794947931,5.6670308908557496E-2,5.9368051445287555E-2,5.9368051445287555E-2,0.12551370259629854,0.13284088408904518,0.14045597859230646,0.14836880226817512]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":3.1881261573537344E-2},3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":4.3124138855817028E-2},4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,0,0,0,0,0,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":1.1526676392240295E-2},1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,0,4.5165191080616987E-18,0,0,0,0,0,0,0,0,2.3174105361151733E-20,2.5118855430089755E-20,2.5118855430089755E-20,5.435836812404719E-20,5.9198808490082176E-20,6.4247296894341402E-20,6.9511210463507299E-20]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":1.9595375829106814E-3},1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0.77690573848290634},0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.32162134354206973,0.64324268708413945,0.64324268708413934,0.64324268708413934,0.64324268708413934,0.23372145703014791,0.24476536031598517,0.24476536031598517,0.51735131804687273,0.54739015815159475,0.57860759568777342,0.61104378625191624]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0.90273499711629035},0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0,0,0,0,0,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,2.4983411892145424E-16,0,0,0,0,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,2.2872996727428063E-20,0,0,0,0,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3283491347873631E-3,-4.3821195086886748E-3,-4.3821195086886748E-3,-9.0377833472802208E-3,-9.2637279309622251E-3,-9.4953211292362807E-3,-9.7327041574671869E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":2.105383718921038},2.105383718921038,2.105383718921038,2.105383718921038,2.105383718921038,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,0.40609325163745874,0.81218650327491693,0.81218650327491682,0.81218650327491682,0.81218650327491682,0.21309537820089333,{"$f":"SUM(U453:U467)","v":0.22615495263801816},{"$f":"SUM(V453:V467)","v":0.22615495263801816},{"$f":"SUM(W453:W467)","v":0.48246903067823976},{"$f":"SUM(X453:X467)","v":0.5164096551516062},{"$f":"SUM(Y453:Y467)","v":0.55174576770446682},0.58852592985050045]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9731513638652612E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7432878409663149E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.15940630786768673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-8.0380649144998519E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-2.5821235611114716E-2,0,0,0,0,-4.5165191080616941E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-9.7976879145534046E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-2.9147359154616148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-3.0999634589404161,0,0,0,0,-1.783575282905326E-2,0,0,0,0,-8.7164392048315761E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":1.3331721992774626},1.2460078072291467,1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.9334301367793707,0.93777776037329996,0.94212538396722922,0.95081965436256399,0.95935980991268599,0.96773271095633751,0.97592465717097621]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.37308942454408872,0.37356755066183822,0.37404567677958772,0.37487557790208537,0.37551319553272067,0.3759483968086989,0.37617066240126812]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.5358202241869989,5.6045908140898861,5.6733614039927733,5.8151954390925917,5.9605753250699056,6.109589708196653,6.2623294509015688]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.8011302835813578,1.7417622321360704,1.6823941806907829,1.5568804780944845,1.4240395940054393,1.2835836154131328,1.1352148131449578]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4462728465924577E-18,3.4211539911623678E-18,3.396035135732278E-18,3.3416767676082308E-18,3.2824779591181487E-18,3.2182306622238072E-18,3.1487194517602999E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":-1.9595375829106814E-3},-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.1635694444374582,6.9188040841214731,6.6740387238054879,6.156687405758615,5.60929724760702,5.0306896519192463,4.4196458656673299]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.35274709487383277,0.35712921438252143,0.3615113338912101,0.37054911723849032,0.37981284516945257,0.38930816629868886,0.39904087045615605]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":34.375607058086899},{"$f":"SUM(F561:F575)","v":32.270223339165859},30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,16.159786608403106,15.93363165576509,15.707476703127071,15.225007672448829,14.708598017297225,14.156852249592756,13.568326319742257]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":1.3331721992774626},{"$f":"F727","v":1.2460078072291467},1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,0.9334301367793707,0.93777776037329996,{"$f":"V727","v":0.94212538396722922},0.95081965436256399,0.95935980991268599,0.96773271095633751]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0.35508414783144454},0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.37308942454408872,0.37356755066183822,0.37404567677958772,0.37487557790208537,0.37551319553272067,0.3759483968086989]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.5358202241869989,5.6045908140898861,5.6733614039927733,5.8151954390925917,5.9605753250699056,6.109589708196653]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.8011302835813578,1.7417622321360704,1.6823941806907829,1.5568804780944845,1.4240395940054393,1.2835836154131328]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4462728465924577E-18,3.4211539911623678E-18,3.396035135732278E-18,3.3416767676082308E-18,3.2824779591181487E-18,3.2182306622238072E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.1635694444374582,6.9188040841214731,6.6740387238054879,6.156687405758615,5.60929724760702,5.0306896519192463]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.35274709487383277,0.35712921438252143,0.3615113338912101,0.37054911723849032,0.37981284516945257,0.38930816629868886]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,{"$f":"SUM(K583:K597)","v":27.227772734367289},25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,16.159786608403106,15.93363165576509,15.707476703127071,15.225007672448829,14.708598017297225,14.156852249592756]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":1.4203365913257784},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0.35508414783144454},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":7.3206060344502299},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":2.8085580634790879},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0.23783366556969623},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":3.1812146350086765E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":17.720514607200954},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":1.5989390701198372},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":4.6387293823112739},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":1.5832263050695935E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0.34841874573904541},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":36.480990777007939},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":8.7164392048315761E-2},8.7164392048315761E-2,8.7164392048315761E-2,8.7164392048315761E-2,8.7164392048315761E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,1.4795172826310191E-2,5.7010041206490688E-3,1.1402008241298138E-2,1.1402008241298136E-2,1.1402008241298136E-2,1.1402008241298136E-2,-4.468893273911049E-3,-4.347623593929313E-3,-4.3476235939293121E-3,-8.6942703953347949E-3,-8.5401555501220198E-3,-8.3729010436515185E-3,-8.1919462146386735E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.7239830298102742E-4,-4.7812611774949564E-4,-4.7812611774949564E-4,-8.2990112249763624E-4,-6.3761763063527668E-4,-4.3520127597824164E-4,-2.2226559256920131E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0.24853241088370182},0.24853241088370182,0.24853241088370182,0.24853241088370182,0.24853241088370182,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0.1220101005741705,0,0,0,0,0,-6.7926747026133022E-2,-6.8770589902887105E-2,-6.8770589902887105E-2,-0.14183403509981882,-0.14537988597731427,-0.14901438312674711,-0.15273974270491578]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":1.5545659853182876E-3},1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,1.5545659853182876E-3,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,4.6809301057984802E-2,7.8770903974739667E-2,0.15754180794947933,0.15754180794947931,0.15754180794947931,0.15754180794947931,5.6670308908557496E-2,5.9368051445287555E-2,5.9368051445287555E-2,0.12551370259629854,0.13284088408904518,0.14045597859230646,0.14836880226817512]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":3.1881261573537344E-2},3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,3.1881261573537344E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":4.3124138855817028E-2},4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,4.3124138855817028E-2,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,0,0,0,0,0,-3.4694469519536142E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":1.1526676392240295E-2},1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,1.1526676392240295E-2,0,4.5165191080616987E-18,0,0,0,0,0,0,0,0,2.3174105361151733E-20,2.5118855430089755E-20,2.5118855430089755E-20,5.435836812404719E-20,5.9198808490082176E-20,6.4247296894341402E-20,6.9511210463507299E-20]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":1.9595375829106814E-3},1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,1.9595375829106814E-3,0,0,0,0,0,0,0,0,0,0,-3.4694469519536142E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0.77690573848290634},0.77690573848290634,0.77690573848290634,0.77690573848290634,0.77690573848290634,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.70882058428803818,0.32162134354206973,0.64324268708413945,0.64324268708413934,0.64324268708413934,0.64324268708413934,0.23372145703014791,0.24476536031598517,0.24476536031598517,0.51735131804687273,0.54739015815159475,0.57860759568777342,0.61104378625191624]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0.90273499711629035},0.90273499711629035,0.90273499711629035,0.90273499711629035,0.90273499711629035,0,0,0,0,0,0,0,0,0,0,4.4408920985006262E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,0.92774587646225481,2.4983411892145424E-16,0,0,0,0,-2.7789513996422933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,3.1664526101391869E-5,2.2872996727428063E-20,0,0,0,0,-3.6425523883496869E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3283491347873631E-3,-4.3821195086886748E-3,-4.3821195086886748E-3,-9.0377833472802208E-3,-9.2637279309622251E-3,-9.4953211292362807E-3,-9.7327041574671869E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":2.105383718921038},2.105383718921038,2.105383718921038,2.105383718921038,2.105383718921038,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,1.826262906975882,0.40609325163745874,0.81218650327491693,0.81218650327491682,0.81218650327491682,0.81218650327491682,0.21309537820089333,{"$f":"SUM(U619:U633)","v":0.22615495263801816},0.22615495263801816,0.48246903067823976,0.5164096551516062,0.55174576770446682,0.58852592985050045]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-6.9731513638652612E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7432878409663149E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.15940630786768673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-8.0380649144998519E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-2.5821235611114716E-2,0,0,0,0,-4.5165191080616941E-18,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-9.7976879145534046E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-2.9147359154616148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-3.0999634589404161,0,0,0,0,-1.783575282905326E-2,0,0,0,0,-8.7164392048315761E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":1.3331721992774626},1.2460078072291467,1.1588434151808309,1.0716790231325151,0.98451463108419934,0.96971945825788919,0.95492428543157903,0.94012911260526888,0.92533393977895873,0.91053876695264857,0.90483776283199946,0.89343575459070135,0.88203374634940324,0.87063173810810512,0.92896124350545961,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0.9334301367793707},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.93777776037329996},0.94212538396722922,0.95081965436256399,0.95935980991268599,0.96773271095633751,0.97592465717097621]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.35508414783144454,0.37251702624110772,0.37308942454408872,0.37356755066183822,0.37404567677958772,0.37487557790208537,0.37551319553272067,0.3759483968086989,0.37617066240126812]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,7.0720736235665278,6.8235412126828257,6.5750088017991235,6.3264763909154214,6.0779439800317192,5.9559338794575485,5.8339237788833778,5.711913678309207,5.5899035777350363,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.4678934771608656,5.5358202241869989,5.6045908140898861,5.6733614039927733,5.8151954390925917,5.9605753250699056,6.109589708196653,6.2623294509015688]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,2.8070034974937697,2.8054489315084514,2.8038943655231332,2.802339799537815,2.8007852335524968,2.7539759324945119,2.707166631436527,2.6603573303785422,2.6135480293205573,2.5667387282625724,2.4879678242878329,2.3304260163383534,2.172884208388874,2.0153424004393945,1.8578005924899152,1.8011302835813578,1.7417622321360704,1.6823941806907829,1.5568804780944845,1.4240395940054393,1.2835836154131328,1.1352148131449578]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,-3.1881261573537344E-2,-6.3762523147074687E-2,-9.5643784720612024E-2,-0.12752504629414937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.1947095267138792,0.15158538785806216,0.10846124900224513,6.5337110146428096E-2,2.2212971290611068E-2,1.6162764049588878E-2,1.0112556808566688E-2,4.0623495675444965E-3,-1.9878576734776946E-3,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,-3.4694469519536142E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.0285469957846469E-2,8.7587935656061738E-3,-2.7678828266341216E-3,-1.4294559218874417E-2,3.4694469519536142E-18,3.4694469519536142E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,-1.0470721561080845E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4694469519536096E-18,3.4462728465924577E-18,3.4211539911623678E-18,3.396035135732278E-18,3.3416767676082308E-18,3.2824779591181487E-18,3.2182306622238072E-18,3.1487194517602999E-18]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,-1.9595375829106814E-3,-3.9190751658213629E-3,-5.8786127487320443E-3,-7.8381503316427258E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-9.7976879145534081E-3,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,-3.4694469519536142E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,16.943608868718048,16.166703130235142,15.389797391752236,14.61289165326933,13.835985914786423,13.127165330498386,12.418344746210348,11.70952416192231,11.000703577634273,10.291882993346235,9.970261649804165,9.3270189627200253,8.6837762756358856,8.0405335885517459,7.3972909014676063,7.1635694444374582,6.9188040841214731,6.6740387238054879,6.156687405758615,5.60929724760702,5.0306896519192463,4.4196458656673299]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0.69620407300354681,-0.20653092411274354,-1.1092659212290339,-2.0120009183453242,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,4.4408920985006262E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,4.6387293823112739,3.7109835058490193,2.7832376293867647,1.8554917529245099,0.92774587646225504,2.2204460492503131E-16,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,-2.7789513996422933E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.5832263050695935E-4,1.2665810440556748E-4,9.4993578304175601E-5,6.3329052202783725E-5,3.1664526101391856E-5,-1.3552527156068805E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,-3.6425523883496869E-20,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.34841874573904541,0.35274709487383277,0.35712921438252143,0.3615113338912101,0.37054911723849032,0.37981284516945257,0.38930816629868886,0.39904087045615605]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":34.375607058086899},{"$f":"SUM(F727:F741)","v":32.270223339165859},30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,16.159786608403106,15.93363165576509,15.707476703127071,15.225007672448829,14.708598017297225,14.156852249592756,13.568326319742257]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0.97855544376141956},0.96632350071440187,0.95409155766738407,0.94185961462036638,0.92962767157334869,0.917395728526331,0.90516378547931331,0.89293184243229551,0.88069989938527771,0.86846795633826002,0.86235198481475117,0.85012004176773337,0.83788809872071557,0.82565615567369788,0.81342421262668019,0.80730824110317134,{"$f":"U893","v":0.8011922695796625},0.79507629805615365,0.78284435500913585,0.77061241196211805,0.75838046891510025]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0.24463886094035484,0.24056154659134893,0.23648423224234302,0.23240691789333712,0.22832960354433121,0.22425228919532531,0.2201749748463194,0.21609766049731349,0.21202034614830759,0.20794303179930168,0.20590437462479871,0.20182706027579281,0.1977497459267869,0.193672431577781,0.18959511722877509,0.18755646005427212,0.18551780287976916,0.18347914570526619,0.17940183135626028,0.17532451700725438,0.17124720265824847]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,5.043606515802896,4.9595464072061812,4.8754862986094665,4.7914261900127517,4.707366081416037,4.6233059728193222,4.5392458642226075,4.4551857556258927,4.3711256470291779,4.2870655384324632,4.2450354841341058,4.1609753755373911,4.0769152669406763,3.9928551583439615,3.9087950497472468,3.8667649954488894,3.824734941150532,3.7827048868521747,3.6986447782554595,3.6145846696587443,3.5305245610620295]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,1.9349848471988818,1.902735099745567,1.8704853522922522,1.8382356048389374,1.8059858573856227,1.7737361099323079,1.7414863624789931,1.7092366150256784,1.6769868675723636,1.6447371201190488,1.6286122463923915,1.5963624989390768,1.564112751485762,1.5318630040324472,1.4996132565791325,1.4834883828524752,1.4673635091258179,1.4512386353991606,1.4189888879458459,1.3867391404925311,1.3544893930392163]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0.16385794013496466,0.15976149163159054,0.15566504312821641,0.15156859462484229,0.14747214612146817,0.14337569761809404,0.13927924911471992,0.1351828006113458,0.13108635210797168,0.12698990360459755,0.12494167935291049,0.12084523084953638,0.11674878234616227,0.11265233384278817,0.10855588533941406,0.106507661087727,0.10445943683603993,0.10241121258435287,9.8314764080978764E-2,9.4218315577604655E-2,9.0121867074230533E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,2.1917304094485723E-2,2.136937149212358E-2,2.0821438889761436E-2,2.0273506287399292E-2,1.9725573685037148E-2,1.9177641082675004E-2,1.8629708480312861E-2,1.8081775877950717E-2,1.7533843275588573E-2,1.6985910673226429E-2,1.6711944372045359E-2,1.6164011769683215E-2,1.5616079167321072E-2,1.5068146564958928E-2,1.4520213962596786E-2,1.4246247661415714E-2,1.3972281360234642E-2,1.369831505905357E-2,1.3150382456691428E-2,1.2602449854329286E-2,1.2054517251967142E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,12.208730058094311,11.720380855770538,11.232031653446764,10.743682451122991,10.255333248799218,9.7669840464754465,9.2786348441516751,8.7902856418279018,8.3019364395041286,7.8135872371803563,7.5694126360184706,7.0810634336946983,6.5927142313709259,6.1043650290471536,5.6160158267233813,5.3718412255614956,5.127666624399609,4.8834920232377232,4.3951428209139509,3.9067936185901786,3.4184444162664063]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,1.1016054510347466,0.99144490593127199,0.88128436082779738,0.77112381572432276,0.66096327062084803,0.5508027255173733,0.44064218041389863,0.33048163531042396,0.22032109020694929,0.11016054510347464,5.5080272551737322E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,3.1959001246033441,2.5567200996826753,1.9175400747620066,1.2783600498413379,0.63918002492066894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,1.0907799806002296E-4,8.7262398448018373E-5,6.5446798836013787E-5,4.3631199224009187E-5,2.1815599612004593E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},25.133952287555452,23.758977205056134,22.384002122556815,21.009027040057497,19.634051957558182,{"$f":"SUM(K749:K763)","v":18.259076875058859},17.523303633079827,16.787530391100791,16.051757149121752,15.315983907142716,14.948097286153198,14.267404316725898,13.641791619850336,13.016178922974772,12.390566226099212,12.077759877661434,11.764953529223652,11.45214718078587,10.82653448391031,10.200921787034746,9.5753090901591857]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"Inputs!E487/Inputs!E$97","v":0.97855544376141956}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"Inputs!E488/Inputs!E$97","v":0.24463886094035484}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"Inputs!E489/Inputs!E$97","v":5.043606515802896}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"Inputs!E490/Inputs!E$97","v":1.9349848471988818}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"Inputs!E491/Inputs!E$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"Inputs!E492/Inputs!E$97","v":0.16385794013496466}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"Inputs!E493/Inputs!E$97","v":2.1917304094485723E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"Inputs!E494/Inputs!E$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"Inputs!E495/Inputs!E$97","v":12.208730058094311}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"Inputs!E496/Inputs!E$97","v":1.1016054510347466}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"Inputs!E497/Inputs!E$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"Inputs!E498/Inputs!E$97","v":3.1959001246033441}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"Inputs!E499/Inputs!E$97","v":1.0907799806002296E-4}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"Inputs!E500/Inputs!E$97","v":0.24004666389198642}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":25.133952287555452},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},1.2231943047017744E-2,1.2231943047017746E-2,1.2231943047017744E-2,1.2231943047017746E-2,1.2231943047017746E-2,1.2231943047017746E-2,1.2231943047017748E-2,1.2231943047017746E-2,1.2231943047017746E-2,6.115971523508873E-3,1.2231943047017748E-2,1.2231943047017746E-2,1.2231943047017746E-2,1.2231943047017746E-2,6.1159715235088738E-3,6.1159715235088738E-3,6.1159715235088738E-3,1.2231943047017748E-2,1.2231943047017748E-2,1.2231943047017748E-2,1.2231943047017746E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},4.0773143490059139E-3,4.0773143490059139E-3,4.0773143490059139E-3,4.0773143490059147E-3,4.0773143490059147E-3,4.0773143490059147E-3,4.0773143490059147E-3,4.0773143490059147E-3,4.0773143490059147E-3,2.0386571745029578E-3,4.0773143490059147E-3,4.0773143490059156E-3,4.0773143490059156E-3,4.0773143490059156E-3,2.0386571745029578E-3,2.0386571745029578E-3,2.0386571745029578E-3,4.0773143490059156E-3,4.0773143490059156E-3,4.0773143490059156E-3,4.0773143490059156E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},8.4060108596714936E-2,8.4060108596714936E-2,8.4060108596714936E-2,8.4060108596714936E-2,8.406010859671495E-2,8.406010859671495E-2,8.406010859671495E-2,8.406010859671495E-2,8.4060108596714964E-2,4.2030054298357482E-2,8.4060108596714964E-2,8.4060108596714977E-2,8.4060108596714977E-2,8.4060108596714977E-2,4.2030054298357496E-2,4.2030054298357496E-2,4.2030054298357496E-2,8.4060108596714991E-2,8.4060108596714991E-2,8.4060108596714977E-2,8.4060108596714991E-2]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},3.2249747453314694E-2,3.2249747453314694E-2,3.2249747453314694E-2,3.2249747453314694E-2,3.2249747453314694E-2,3.2249747453314687E-2,3.2249747453314687E-2,3.2249747453314687E-2,3.2249747453314687E-2,1.612487372665734E-2,3.2249747453314687E-2,3.224974745331468E-2,3.224974745331468E-2,3.224974745331468E-2,1.612487372665734E-2,1.612487372665734E-2,1.612487372665734E-2,3.224974745331468E-2,3.224974745331468E-2,3.224974745331468E-2,3.2249747453314673E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},4.0964485033741166E-3,4.0964485033741166E-3,4.0964485033741158E-3,4.0964485033741158E-3,4.0964485033741158E-3,4.0964485033741158E-3,4.0964485033741158E-3,4.0964485033741149E-3,4.0964485033741149E-3,2.0482242516870574E-3,4.0964485033741149E-3,4.0964485033741149E-3,4.0964485033741149E-3,4.0964485033741149E-3,2.0482242516870579E-3,2.0482242516870574E-3,2.0482242516870574E-3,4.0964485033741149E-3,4.0964485033741149E-3,4.0964485033741158E-3,4.0964485033741149E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},5.4793260236214313E-4,5.4793260236214302E-4,5.4793260236214302E-4,5.4793260236214302E-4,5.4793260236214302E-4,5.4793260236214302E-4,5.4793260236214291E-4,5.4793260236214291E-4,5.4793260236214291E-4,2.7396630118107146E-4,5.4793260236214291E-4,5.4793260236214291E-4,5.4793260236214291E-4,5.479326023621428E-4,2.7396630118107146E-4,2.739663011810714E-4,2.739663011810714E-4,5.479326023621428E-4,5.479326023621428E-4,5.4793260236214291E-4,5.479326023621428E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0.48834920232377244,0.48834920232377238,0.48834920232377238,0.48834920232377232,0.48834920232377227,0.48834920232377232,0.48834920232377238,0.48834920232377232,0.48834920232377227,0.24417460116188613,0.48834920232377227,0.48834920232377227,0.48834920232377227,0.48834920232377227,0.24417460116188613,0.24417460116188616,0.24417460116188613,0.48834920232377232,0.48834920232377232,0.48834920232377232,0.48834920232377232]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0.11016054510347466,0.11016054510347467,0.11016054510347467,0.11016054510347469,0.11016054510347467,0.11016054510347466,0.11016054510347466,0.11016054510347466,0.11016054510347464,5.5080272551737322E-2,5.5080272551737322E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0.63918002492066883,0.63918002492066883,0.63918002492066883,0.63918002492066894,0.63918002492066894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},2.1815599612004593E-5,2.1815599612004593E-5,2.1815599612004597E-5,2.1815599612004593E-5,2.1815599612004593E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},1.3749750824993174,1.3749750824993174,1.3749750824993174,1.3749750824993174,1.3749750824993172,0.73577324197903649,0.7357732419790366,0.73577324197903649,0.73577324197903649,0.36788662098951824,0.68069296942729918,0.62561269687556187,0.62561269687556187,0.62561269687556187,0.31280634843778093,0.31280634843778099,0.31280634843778093,0.62561269687556198,0.62561269687556198,0.62561269687556187,0.62561269687556187]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2000"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0.97855544376141956},0.96632350071440187,0.95409155766738407,0.94185961462036638,0.92962767157334869,0.917395728526331,0.90516378547931331,0.89293184243229551,0.88069989938527771,0.86846795633826002,0.86235198481475117,0.85012004176773337,0.83788809872071557,0.82565615567369788,0.81342421262668019,0.80730824110317134,0.8011922695796625,0.79507629805615365,0.78284435500913585,0.77061241196211805,0.75838046891510025,0.74614852586808245]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0.24463886094035484,0.24056154659134893,0.23648423224234302,0.23240691789333712,0.22832960354433121,0.22425228919532531,0.2201749748463194,0.21609766049731349,0.21202034614830759,0.20794303179930168,0.20590437462479871,0.20182706027579281,0.1977497459267869,0.193672431577781,0.18959511722877509,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.18755646005427212},0.18551780287976916,0.18347914570526619,0.17940183135626028,0.17532451700725438,0.17124720265824847,0.16716988830924256]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,5.043606515802896,4.9595464072061812,4.8754862986094665,4.7914261900127517,4.707366081416037,4.6233059728193222,4.5392458642226075,4.4551857556258927,4.3711256470291779,4.2870655384324632,4.2450354841341058,4.1609753755373911,4.0769152669406763,3.9928551583439615,3.9087950497472468,3.8667649954488894,3.824734941150532,3.7827048868521747,3.6986447782554595,3.6145846696587443,3.5305245610620295,3.4464644524653143]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,1.9349848471988818,1.902735099745567,1.8704853522922522,1.8382356048389374,1.8059858573856227,1.7737361099323079,1.7414863624789931,1.7092366150256784,1.6769868675723636,1.6447371201190488,1.6286122463923915,1.5963624989390768,1.564112751485762,1.5318630040324472,1.4996132565791325,1.4834883828524752,1.4673635091258179,1.4512386353991606,1.4189888879458459,1.3867391404925311,1.3544893930392163,1.3222396455859016]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0.16385794013496466,0.15976149163159054,0.15566504312821641,0.15156859462484229,0.14747214612146817,0.14337569761809404,0.13927924911471992,0.1351828006113458,0.13108635210797168,0.12698990360459755,0.12494167935291049,0.12084523084953638,0.11674878234616227,0.11265233384278817,0.10855588533941406,0.106507661087727,0.10445943683603993,0.10241121258435287,9.8314764080978764E-2,9.4218315577604655E-2,9.0121867074230533E-2,8.6025418570856424E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,2.1917304094485723E-2,2.136937149212358E-2,2.0821438889761436E-2,2.0273506287399292E-2,1.9725573685037148E-2,1.9177641082675004E-2,1.8629708480312861E-2,1.8081775877950717E-2,1.7533843275588573E-2,1.6985910673226429E-2,1.6711944372045359E-2,1.6164011769683215E-2,1.5616079167321072E-2,1.5068146564958928E-2,1.4520213962596786E-2,1.4246247661415714E-2,1.3972281360234642E-2,1.369831505905357E-2,1.3150382456691428E-2,1.2602449854329286E-2,1.2054517251967142E-2,1.1506584649605E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,12.208730058094311,11.720380855770538,11.232031653446764,10.743682451122991,10.255333248799218,9.7669840464754465,9.2786348441516751,8.7902856418279018,8.3019364395041286,7.8135872371803563,7.5694126360184706,7.0810634336946983,6.5927142313709259,6.1043650290471536,5.6160158267233813,5.3718412255614956,5.127666624399609,4.8834920232377232,4.3951428209139509,3.9067936185901786,3.4184444162664063,2.9300952139426339]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,1.1016054510347466,0.99144490593127199,0.88128436082779738,0.77112381572432276,0.66096327062084803,0.5508027255173733,0.44064218041389863,0.33048163531042396,0.22032109020694929,0.11016054510347464,5.5080272551737322E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,3.1959001246033441,2.5567200996826753,1.9175400747620066,1.2783600498413379,0.63918002492066894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,1.0907799806002296E-4,8.7262398448018373E-5,6.5446798836013787E-5,4.3631199224009187E-5,2.1815599612004593E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642,0.24004666389198642]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":25.133952287555452},{"$f":"SUM(F893:F907)","v":23.758977205056134},22.384002122556815,21.009027040057497,19.634051957558182,18.259076875058859,17.523303633079827,16.787530391100791,16.051757149121752,15.315983907142716,14.948097286153198,14.267404316725898,13.641791619850336,13.016178922974772,12.390566226099212,12.077759877661434,11.764953529223652,11.45214718078587,10.82653448391031,10.200921787034746,9.5753090901591857,8.949696393283622]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},{"$f":"G764-F908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380435,17.910090601105516,17.0979040978306,16.372881986604,15.961499508661444,15.550117030718885,15.138734552776327,14.315969596891213,13.493204641006098,12.670439685120984]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,15.961499508661444,15.550117030718887,15.138734552776329,14.315969596891215,13.4932046410061,12.670439685120986]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,16.159786608403106,15.93363165576509,15.707476703127071,15.225007672448829,14.708598017297225,14.156852249592756]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},34.375607058086899,32.270223339165859,30.164839620244823,28.059455901323791,29.054035641343166,27.227772734367289,25.401509827391408,23.575246920415527,21.748984013439642,19.940556859292812,19.534463607655354,18.722277104380439,17.910090601105519,17.0979040978306,16.372881986604,16.159786608403106,15.93363165576509,15.707476703127071,15.225007672448829,14.708598017297225,14.156852249592756]

{"sheet":"2001","index":16,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2001"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(G9>=1)*(G9-G$6)","v":79},{"$f":"(H9>=1)*(H9-H$6)","v":78},77,76,75,74,73,72,71.5,70.5,69.5,68.5,67.5,67,66.5,66,65,64,63]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(G10>=1)*(G10-G$6)","v":59},58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,47.5,47,46.5,46,45,44,43]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,47.5,47,46.5,46,45,44,43]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,47.5,47,46.5,46,45,44,43]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55,54,53,52,51.5,50.5,49.5,48.5,47.5,47,46.5,46,45,44,43]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26.5,26,25,24,23]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26.5,26,25,24,23]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35,34,33,32,31.5,30.5,29.5,28.5,27.5,27,26.5,26,25,24,23]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20,19,18,{"$f":"(N17>=1)*(N17-N$6)","v":17},16.5,15.5,14.5,13.5,12.5,12,11.5,11,10,9,8]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6,5,4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":1.911655828817816},1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6711122218530317,1.6586412351227851,{"$f":"V171","v":1.6461702483925384},1.6212282749320455,1.5962863014715525,1.5713443280110595]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50361482117595258,0.49825721669535733,0.49289961221476208,0.48218440325357159,0.4714691942923811,0.46075398533119061]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,5.7773085482990769,5.7217575045654323,5.6106554170981422,5.4995533296308521,5.388451242163562,5.2773491546962719,5.2217981109626272,5.1662470672289826,5.110696023495338,4.9995939360280479,4.8884918485607578,4.7773897610934677]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12731522058248212,0.12495753131243616,0.12259984204239019,0.11788446350229825,0.11316908496220632,0.10845370642211438]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.7955769047647749E-2,4.7067699250469087E-2,4.6179629453290426E-2,4.4403489858933103E-2,4.2627350264575779E-2,4.0851210670218456E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.563955404156288,6.2904572623164423,6.0169591204765966,5.4699628367969062,4.9229665531172158,4.3759702694375253]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.394232035823329,14.044108499971774,13.693984964120217,12.993737892417103,12.293490820713989,11.593243749010878]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"},null,null,null,null,null,null,null,{"$f":"J40/Inputs!N97","v":0.22972922232008022}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F487","v":1.9524559295885937}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F488","v":0.48811398239714832}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F489","v":5.0847518465088273}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F490","v":1.6608442408656627}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F492","v":0.21849455619298921}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F493","v":1.7136827936705037E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F494","v":8.2828001694074352E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F495","v":14.042929614873412}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F496","v":0.34273655873410075}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F498","v":0.87255015577723138}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F499","v":5.8354922160903247E-3}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F500","v":0.25848048804530094}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},25.027157694830134,0,0,0,0.22972922232008022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F786","v":4.0800100770777767E-2},{"$f":"Inputs!G786","v":4.0800100770777767E-2},{"$f":"Inputs!H786","v":4.0800100770777767E-2},{"$f":"Inputs!I786","v":4.0800100770777767E-2},{"$f":"Inputs!J786","v":2.0338082599881183E-2},{"$f":"Inputs!K786","v":2.0338082599881183E-2},{"$f":"Inputs!L786","v":2.0338082599881183E-2},{"$f":"Inputs!M786","v":2.0338082599881183E-2},{"$f":"Inputs!N786","v":2.0338082599881183E-2},{"$f":"Inputs!O786","v":9.7128531067108264E-3},{"$f":"Inputs!P786","v":1.9425706213421653E-2},{"$f":"Inputs!Q786","v":1.9425706213421653E-2},{"$f":"Inputs!R786","v":1.9425706213421656E-2},{"$f":"Inputs!S786","v":1.9425706213421656E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.2470986730246506E-2},1.2470986730246506E-2,1.2470986730246504E-2,2.4941973460493008E-2,2.4941973460493008E-2,2.4941973460493008E-2,2.4941973460493008E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F787","v":0},{"$f":"Inputs!G787","v":0},{"$f":"Inputs!H787","v":0},{"$f":"Inputs!I787","v":0},{"$f":"Inputs!J787","v":0},{"$f":"Inputs!K787","v":0},{"$f":"Inputs!L787","v":0},{"$f":"Inputs!M787","v":0},{"$f":"Inputs!N787","v":0},{"$f":"Inputs!O787","v":0},{"$f":"Inputs!P787","v":0},{"$f":"Inputs!Q787","v":0},{"$f":"Inputs!R787","v":0},{"$f":"Inputs!S787","v":0},5.35760448059524E-3,5.35760448059524E-3,5.35760448059524E-3,1.071520896119048E-2,1.071520896119048E-2,1.071520896119048E-2,1.071520896119048E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F788","v":9.9906070581377251E-2},{"$f":"Inputs!G788","v":9.9906070581377251E-2},{"$f":"Inputs!H788","v":9.9906070581377251E-2},{"$f":"Inputs!I788","v":9.9906070581377251E-2},{"$f":"Inputs!J788","v":8.4745864108480465E-2},{"$f":"Inputs!K788","v":8.4745864108480465E-2},{"$f":"Inputs!L788","v":8.4745864108480465E-2},{"$f":"Inputs!M788","v":8.4745864108480465E-2},{"$f":"Inputs!N788","v":8.4745864108480465E-2},{"$f":"Inputs!O788","v":0},{"$f":"Inputs!P788","v":0},{"$f":"Inputs!Q788","v":0},{"$f":"Inputs!R788","v":0},{"$f":"Inputs!S788","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F789","v":1.6325623671741665E-3},{"$f":"Inputs!G789","v":1.6325623671741665E-3},{"$f":"Inputs!H789","v":1.6325623671741665E-3},{"$f":"Inputs!I789","v":1.6325623671741665E-3},{"$f":"Inputs!J789","v":2.7680737347761046E-2},{"$f":"Inputs!K789","v":2.7680737347761046E-2},{"$f":"Inputs!L789","v":2.7680737347761046E-2},{"$f":"Inputs!M789","v":2.7680737347761046E-2},{"$f":"Inputs!N789","v":2.7680737347761046E-2},{"$f":"Inputs!O789","v":5.5551043733644966E-2},{"$f":"Inputs!P789","v":0.11110208746728992},{"$f":"Inputs!Q789","v":0.11110208746728992},{"$f":"Inputs!R789","v":0.11110208746728992},{"$f":"Inputs!S789","v":0.11110208746728992},5.5551043733644966E-2,5.5551043733644972E-2,5.5551043733644972E-2,0.11110208746728996,0.11110208746728996,0.11110208746728994,0.11110208746728994]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F790","v":5.9540560500001304E-2},{"$f":"Inputs!G790","v":5.9540560500001304E-2},{"$f":"Inputs!H790","v":5.9540560500001304E-2},{"$f":"Inputs!I790","v":5.9540560500001304E-2},{"$f":"Inputs!J790","v":0},{"$f":"Inputs!K790","v":0},{"$f":"Inputs!L790","v":0},{"$f":"Inputs!M790","v":0},{"$f":"Inputs!N790","v":0},{"$f":"Inputs!O790","v":0},{"$f":"Inputs!P790","v":0},{"$f":"Inputs!Q790","v":0},{"$f":"Inputs!R790","v":0},{"$f":"Inputs!S790","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F791","v":9.3378516762341081E-3},{"$f":"Inputs!G791","v":9.3378516762341081E-3},{"$f":"Inputs!H791","v":9.3378516762341081E-3},{"$f":"Inputs!I791","v":9.3378516762341081E-3},{"$f":"Inputs!J791","v":6.0502072410221911E-3},{"$f":"Inputs!K791","v":6.0502072410221911E-3},{"$f":"Inputs!L791","v":6.0502072410221911E-3},{"$f":"Inputs!M791","v":6.0502072410221911E-3},{"$f":"Inputs!N791","v":6.0502072410221911E-3},{"$f":"Inputs!O791","v":2.3576892700459652E-3},{"$f":"Inputs!P791","v":4.7153785400919305E-3},{"$f":"Inputs!Q791","v":4.7153785400919305E-3},{"$f":"Inputs!R791","v":4.7153785400919305E-3},{"$f":"Inputs!S791","v":4.7153785400919305E-3},2.3576892700459652E-3,2.3576892700459652E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919296E-3,4.7153785400919296E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F792","v":1.1526670452173003E-2},{"$f":"Inputs!G792","v":1.1526670452173003E-2},{"$f":"Inputs!H792","v":1.1526670452173003E-2},{"$f":"Inputs!I792","v":1.1526670452173003E-2},{"$f":"Inputs!J792","v":0},{"$f":"Inputs!K792","v":0},{"$f":"Inputs!L792","v":0},{"$f":"Inputs!M792","v":0},{"$f":"Inputs!N792","v":0},{"$f":"Inputs!O792","v":0},{"$f":"Inputs!P792","v":0},{"$f":"Inputs!Q792","v":0},{"$f":"Inputs!R792","v":0},{"$f":"Inputs!S792","v":0},-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F793","v":3.9095086157201735E-3},{"$f":"Inputs!G793","v":3.9095086157201735E-3},{"$f":"Inputs!H793","v":3.9095086157201735E-3},{"$f":"Inputs!I793","v":3.9095086157201735E-3},{"$f":"Inputs!J793","v":2.0707000423518585E-3},{"$f":"Inputs!K793","v":2.0707000423518585E-3},{"$f":"Inputs!L793","v":2.0707000423518585E-3},{"$f":"Inputs!M793","v":2.0707000423518585E-3},{"$f":"Inputs!N793","v":2.0707000423518585E-3},{"$f":"Inputs!O793","v":8.8806979717866196E-4},{"$f":"Inputs!P793","v":1.7761395943573239E-3},{"$f":"Inputs!Q793","v":1.7761395943573241E-3},{"$f":"Inputs!R793","v":1.7761395943573241E-3},{"$f":"Inputs!S793","v":1.7761395943573241E-3},8.8806979717866196E-4,8.8806979717866207E-4,8.8806979717866207E-4,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F794","v":0.48385171733599802},{"$f":"Inputs!G794","v":0.48385171733599802},{"$f":"Inputs!H794","v":0.48385171733599802},{"$f":"Inputs!I794","v":0.48385171733599802},{"$f":"Inputs!J794","v":0.56171718459493647},{"$f":"Inputs!K794","v":0.56171718459493647},{"$f":"Inputs!L794","v":0.56171718459493647},{"$f":"Inputs!M794","v":0.56171718459493647},{"$f":"Inputs!N794","v":0.56171718459493647},{"$f":"Inputs!O794","v":0.273498141839845},{"$f":"Inputs!P794","v":0.54699628367968989},{"$f":"Inputs!Q794","v":0.54699628367969},{"$f":"Inputs!R794","v":0.54699628367969},{"$f":"Inputs!S794","v":0.54699628367969},0.27349814183984533,0.27349814183984533,0.27349814183984533,0.54699628367969055,0.54699628367969066,0.54699628367969066,0.54699628367969066]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F795","v":0.72720306641958554},{"$f":"Inputs!G795","v":0.72720306641958554},{"$f":"Inputs!H795","v":0.72720306641958554},{"$f":"Inputs!I795","v":0.72720306641958554},{"$f":"Inputs!J795","v":0},{"$f":"Inputs!K795","v":3.6132152864493595E-16},{"$f":"Inputs!L795","v":0},{"$f":"Inputs!M795","v":0},{"$f":"Inputs!N795","v":0},{"$f":"Inputs!O795","v":0},{"$f":"Inputs!P795","v":0},{"$f":"Inputs!Q795","v":0},{"$f":"Inputs!R795","v":0},{"$f":"Inputs!S795","v":0},-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F796","v":0},{"$f":"Inputs!G796","v":0},{"$f":"Inputs!H796","v":0},{"$f":"Inputs!I796","v":0},{"$f":"Inputs!J796","v":0},{"$f":"Inputs!K796","v":0},{"$f":"Inputs!L796","v":0},{"$f":"Inputs!M796","v":0},{"$f":"Inputs!N796","v":0},{"$f":"Inputs!O796","v":0},{"$f":"Inputs!P796","v":0},{"$f":"Inputs!Q796","v":0},{"$f":"Inputs!R796","v":0},{"$f":"Inputs!S796","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F797","v":0},{"$f":"Inputs!G797","v":0},{"$f":"Inputs!H797","v":0},{"$f":"Inputs!I797","v":0},{"$f":"Inputs!J797","v":0.17451003115544628},{"$f":"Inputs!K797","v":0.17451003115544628},{"$f":"Inputs!L797","v":0.17451003115544628},{"$f":"Inputs!M797","v":0.17451003115544628},{"$f":"Inputs!N797","v":0.17451003115544628},{"$f":"Inputs!O797","v":0},{"$f":"Inputs!P797","v":0},{"$f":"Inputs!Q797","v":0},{"$f":"Inputs!R797","v":0},{"$f":"Inputs!S797","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F798","v":0},{"$f":"Inputs!G798","v":0},{"$f":"Inputs!H798","v":0},{"$f":"Inputs!I798","v":0},{"$f":"Inputs!J798","v":1.1670984432180652E-3},{"$f":"Inputs!K798","v":1.1670984432180652E-3},{"$f":"Inputs!L798","v":1.1670984432180652E-3},{"$f":"Inputs!M798","v":1.1670984432180652E-3},{"$f":"Inputs!N798","v":1.167098443218065E-3},{"$f":"Inputs!O798","v":0},{"$f":"Inputs!P798","v":0},{"$f":"Inputs!Q798","v":0},{"$f":"Inputs!R798","v":0},{"$f":"Inputs!S798","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":-1.5178830414797062E-18},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},1.4377081087190413,1.4377081087190413,1.4377081087190413,1.4377081087190413,0.87827990553309754,0.87827990553309787,0.87827990553309754,0.87827990553309754,0.87827990553309754,0.3420077977474254,0.68401559549485069,0.6840155954948508,0.6840155954948508,0.6840155954948508,0.35012353585155626,0.35012353585155664,0.35012353585155664,0.70024707170311329,0.7002470717031134,0.70024707170311329,0.70024707170311329]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!F1316","v":0},null,null,null,null,{"$f":"Inputs!F1356","v":0},null,null,null,null,{"$f":"-Inputs!F1377","v":-8.3433773037597789E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!F1317","v":0},null,null,null,null,{"$f":"Inputs!F1357","v":0},null,null,null,null,{"$f":"-Inputs!F1378","v":-2.085844325939944E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1318","v":0},null,null,null,null,{"$f":"Inputs!F1358","v":0},null,null,null,null,{"$f":"-Inputs!F1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1319","v":0},null,null,null,null,{"$f":"Inputs!F1359","v":0},null,null,null,null,{"$f":"-Inputs!F1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!F1320","v":-0.23816224200000521},null,null,null,null,{"$f":"Inputs!F1360","v":0},null,null,null,null,{"$f":"-Inputs!F1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!F1321","v":0},null,null,null,null,{"$f":"Inputs!F1361","v":0},null,null,null,null,{"$f":"-Inputs!F1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!F1322","v":-2.8969853871986969E-2},null,null,null,null,{"$f":"Inputs!F1362","v":0},null,null,null,null,{"$f":"-Inputs!F1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!F1323","v":0},null,null,null,null,{"$f":"Inputs!F1363","v":0},null,null,null,null,{"$f":"-Inputs!F1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!F1324","v":0},null,null,null,null,{"$f":"Inputs!F1364","v":0},null,null,null,null,{"$f":"-Inputs!F1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!F1325","v":-2.5660757069442415},null,null,null,null,{"$f":"Inputs!F1365","v":0},null,null,null,null,{"$f":"-Inputs!F1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!F1326","v":0},null,null,null,null,{"$f":"Inputs!F1366","v":0},null,null,null,null,{"$f":"-Inputs!F1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!F1327","v":0},null,null,null,null,{"$f":"Inputs!F1367","v":0},null,null,null,null,{"$f":"-Inputs!F1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!F1328","v":0},null,null,null,null,{"$f":"Inputs!F1368","v":0},null,null,null,null,{"$f":"-Inputs!F1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!F1329","v":0},null,null,null,null,{"$f":"Inputs!F1369","v":0},null,null,null,null,{"$f":"-Inputs!F1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-2.8332078028162337,0,0,0,0,0,0,0,0,0,-0.10429221629699723,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":1.911655828817816},1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6711122218530317,{"$f":"U27+U45-U63-U81-U99-U117-U135-U153","v":1.6586412351227851},1.6461702483925384,1.6212282749320455,1.5962863014715525,1.5713443280110595,1.5464023545505665]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50361482117595258,0.49825721669535733,0.49289961221476208,0.48218440325357159,0.4714691942923811,0.46075398533119061,0.45003877637000012]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":5.7773085482990769},5.7217575045654323,5.6106554170981422,5.4995533296308521,5.388451242163562,5.2773491546962719,5.2217981109626272,5.1662470672289826,5.110696023495338,4.9995939360280479,4.8884918485607578,4.7773897610934677,4.6662876736261776]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12731522058248212,0.12495753131243616,0.12259984204239019,0.11788446350229825,0.11316908496220632,0.10845370642211438,0.10373832788202245]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.7955769047647749E-2,4.7067699250469087E-2,4.6179629453290426E-2,4.4403489858933103E-2,4.2627350264575779E-2,4.0851210670218456E-2,3.9075071075861133E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.563955404156288,6.2904572623164423,6.0169591204765966,5.4699628367969062,4.9229665531172158,4.3759702694375253,3.8289739857578349]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,{"$f":"U40+U58-U76-U94-U112-U130-U148-U166","v":0.25848048804530094},0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.394232035823329,{"$f":"SUM(U171:U185)","v":14.044108499971774},13.693984964120217,12.993737892417103,12.293490820713989,11.593243749010878,10.892996677307764]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":1.911655828817816},1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6711122218530317,1.6586412351227851,{"$f":"V337","v":1.6461702483925384},1.6212282749320455,1.5962863014715525,1.5713443280110595]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50361482117595258,0.49825721669535733,0.49289961221476208,0.48218440325357159,0.4714691942923811,0.46075398533119061]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.96039986732171123,0.90484882358806629,0.84929777985442134,0.73819569238713134,0.62709360491984134,0.51599151745255134]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12731522058248212,0.12495753131243616,0.12259984204239019,0.11788446350229825,0.11316908496220632,0.10845370642211438]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.7955769047647749E-2,4.7067699250469087E-2,4.6179629453290426E-2,4.4403489858933103E-2,4.2627350264575779E-2,4.0851210670218456E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.563955404156288,6.2904572623164423,6.0169591204765966,5.4699628367969062,4.9229665531172158,4.3759702694375253]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,{"$f":"SUM(K193:K207)","v":21.231253157237102},20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,{"$f":"SUM(U193:U207)","v":14.394232035823331},{"$f":"SUM(V193:V207)","v":14.044108499971774},{"$f":"SUM(W193:W207)","v":13.693984964120217},{"$f":"SUM(X193:X207)","v":12.993737892417103},12.293490820713991,11.593243749010878]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},1.9524559295885937,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0.48811398239714832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,5.0847518465088273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6608442408656627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.21849455619298921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,1.7136827936705037E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,8.2828001694074352E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,14.042929614873412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.34273655873410075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.87255015577723138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,5.8354922160903247E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.25848048804530094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":25.027157694830134},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":4.0800100770777767E-2},4.0800100770777767E-2,4.0800100770777767E-2,4.0800100770777767E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,9.7128531067108264E-3,1.9425706213421653E-2,1.9425706213421653E-2,1.9425706213421656E-2,1.9425706213421656E-2,1.2470986730246506E-2,1.2470986730246506E-2,1.2470986730246504E-2,2.4941973460493008E-2,2.4941973460493008E-2,2.4941973460493008E-2,2.4941973460493008E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.35760448059524E-3,5.35760448059524E-3,5.35760448059524E-3,1.071520896119048E-2,1.071520896119048E-2,1.071520896119048E-2,1.071520896119048E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,5.5551043733644966E-2,0.11110208746728992,0.11110208746728992,0.11110208746728992,0.11110208746728992,5.5551043733644966E-2,5.5551043733644972E-2,5.5551043733644972E-2,0.11110208746728996,0.11110208746728996,0.11110208746728994,0.11110208746728994]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,2.3576892700459652E-3,2.3576892700459652E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919296E-3,4.7153785400919296E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,0,0,0,0,0,0,0,0,0,0,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,8.8806979717866196E-4,1.7761395943573239E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3,8.8806979717866196E-4,8.8806979717866207E-4,8.8806979717866207E-4,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.273498141839845,0.54699628367968989,0.54699628367969,0.54699628367969,0.54699628367969,0.27349814183984533,0.27349814183984533,0.27349814183984533,0.54699628367969055,0.54699628367969066,0.54699628367969066,0.54699628367969066]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.72720306641958554,0.72720306641958554,0.72720306641958554,0.72720306641958554,0,3.6132152864493595E-16,0,0,0,0,0,0,0,0,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.167098443218065E-3,0,0,0,0,0,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":1.4377081087190413},1.4377081087190413,1.4377081087190413,1.4377081087190413,0.87827990553309754,0.87827990553309787,0.87827990553309754,0.87827990553309754,0.87827990553309754,0.3420077977474254,0.68401559549485069,0.6840155954948508,0.6840155954948508,0.6840155954948508,{"$f":"SUM(T229:T243)","v":0.35012353585155626},{"$f":"SUM(U229:U243)","v":0.35012353585155664},{"$f":"SUM(V229:V243)","v":0.35012353585155664},{"$f":"SUM(W229:W243)","v":0.70024707170311329},{"$f":"SUM(X229:X243)","v":0.7002470717031134},{"$f":"SUM(Y229:Y243)","v":0.70024707170311329},0.70024707170311329]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3433773037597789E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.085844325939944E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.23816224200000521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-2.8969853871986969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-2.5660757069442415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-2.8332078028162337,0,0,0,0,0,0,0,0,0,-0.10429221629699723,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},1.911655828817816,1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.6835832085832783},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.6711122218530317},1.6586412351227851,1.6461702483925384,1.6212282749320455,1.5962863014715525,1.5713443280110595,1.5464023545505665]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50361482117595258,0.49825721669535733,0.49289961221476208,0.48218440325357159,0.4714691942923811,0.46075398533119061,0.45003877637000012]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.96039986732171123,0.90484882358806629,0.84929777985442134,0.73819569238713134,0.62709360491984134,0.51599151745255134,0.4048894299852614]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12731522058248212,0.12495753131243616,0.12259984204239019,0.11788446350229825,0.11316908496220632,0.10845370642211438,0.10373832788202245]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.7955769047647749E-2,4.7067699250469087E-2,4.6179629453290426E-2,4.4403489858933103E-2,4.2627350264575779E-2,4.0851210670218456E-2,3.9075071075861133E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.563955404156288,6.2904572623164423,6.0169591204765966,5.4699628367969062,4.9229665531172158,4.3759702694375253,3.8289739857578349]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":23.58944958611109},22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.394232035823331,14.044108499971774,13.693984964120217,12.993737892417103,12.293490820713991,11.593243749010878,10.892996677307764]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":2.0914879045204414E-2},2.1017851531085395E-2,{"$f":"(U417*U$359)","v":2.1017851531085395E-2},{"$f":"(W417*W$359)","v":4.2700618995550096E-2},4.3104879543285263E-2,4.3502665231534975E-2,4.3893399654482614E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3228812604449501E-3,6.3340459138005118E-3,6.3340459138005118E-3,1.2785492682799845E-2,1.2820192035748964E-2,1.284863542341879E-2,1.2870488360449765E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.293865392266274E-2,5.3596302168358978E-2,5.3596302168358978E-2,0.11053823754750704,0.11330169348619469,0.11613423582334954,0.11903759171893329]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2620992126945977E-2,1.2079106093460837E-2,1.2079106093460837E-2,2.2029865557316061E-2,1.9626194533731264E-2,1.7088571292993907E-2,1.4411800518636102E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6109053661134607E-3,1.6012643369233471E-3,1.6012643369233471E-3,3.1801514898499865E-3,3.1342643149470683E-3,3.0840951866178477E-3,3.0294586866753239E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.620074491586811E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0677902721697867E-4,6.0314754492360131E-4,6.0314754492360131E-4,1.1978662856337457E-3,1.1805819833183935E-3,1.1616847994587525E-3,1.1411048926665555E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4940567928359356E-2,8.2555939892680397E-2,8.2555939892680397E-2,0.1560743477952761,0.14543052585827421,0.13415696635705016,0.1222288348021035]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4886382980716162E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8856412950346149E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2110608584425444E-3,3.250951342689907E-3,3.250951342689907E-3,6.7048362897280597E-3,6.8724571969712607E-3,7.0442686268955418E-3,7.22037534256793E-3]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.18316671953539043},{"$f":"SUM(U363:U376)","v":0.18103860882392298},0.18103860882392298,0.35521141664366096,0.34547078895247113,0.33502112274131951,0.32383305397651507]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.2625911760210983E-2},{"$f":"U229*V$360","v":1.2941559554216255E-2},{"$f":"V229*V$360","v":1.2941559554216253E-2},2.6530197086143317E-2,2.7193452013296898E-2,2.7873288313629316E-2,2.8570120521470045E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4241611254420286E-3,5.5597651535780786E-3,5.5597651535780786E-3,1.139751856483506E-2,1.1682456528955935E-2,1.1974517942179833E-2,1.2273880890734327E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.624114527100927E-2,5.7647173902784489E-2,5.7647173902784489E-2,0.11817670650070822,0.12113112416322591,0.12415940226730654,0.12726338732398917]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3869784585207553E-3,2.4466529199837737E-3,2.4466529199837737E-3,5.0156384859667358E-3,5.1410294481159038E-3,5.2695551843188002E-3,5.4012940639267693E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.0250946488230965E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9910214312806153E-4,9.2157969670626295E-4,9.2157969670626295E-4,1.889238378247839E-3,1.936469337704035E-3,1.9848810711466354E-3,2.0345030979253011E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27689576455697973,0.2838181586709041,0.2838181586709041,0.58182722527535335,0.59637290590723724,0.61128222855491809,0.62656428426879096]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.6581016694300754E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5367394544300524E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.35447306331529044},{"$f":"SUM(U381:U394)","v":0.36333488989817297},0.36333488989817297,0.74483652429125446,0.76345743739853589,0.78254387333349917,0.80210747016683659]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":1.911655828817816},1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6918721758682718,1.6999484678451409,{"$f":"V561","v":1.70802475982201},1.7241951817314167,1.740106609261405,1.7557359861793107]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50987114579155068,0.51064542655177314,0.5114197073119956,0.51280768142996036,0.51394541693675344,0.51481953441799244]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.314336897563579,4.3679331997319384,4.4215295019002969,4.5320677394478039,4.6453694329339985,4.7615036687573484]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.97233075791129286,0.92676269010196921,0.88119462229264556,0.78504778134925335,0.6835428517197587,0.57647202074544612]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12889683676012079,0.12805144817706035,0.12720605959399992,0.12537057259788317,0.12336380746471434,0.12117834746701339]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.8551515728915327E-2,4.8233083577132664E-2,4.7914651425350001E-2,4.7223279332735908E-2,4.6467391978350266E-2,4.564419570666238E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.6454983493675135,6.4442361305892897,6.2429739118110659,5.8172210343309887,5.3662786542820253,4.8891533920841574]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.26169154890374347,0.2649425002464334,0.26819345158912333,0.2748982878788514,0.28177074507582267,0.28881501370271823]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,{"$f":"SUM(K417:K431)","v":21.231253157237102},20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,{"$f":"SUM(U417:U431)","v":14.573049227894986},{"$f":"SUM(V417:V431)","v":14.390752946820738},{"$f":"SUM(W417:W431)","v":14.208456665746487},{"$f":"SUM(X417:X431)","v":13.818831558098895},13.400844909652827,12.953322159060649]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":1.9524559295885937},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0.48811398239714832,{"$f":"G46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"E47","v":0},5.0847518465088273,{"$f":"G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"E48","v":0},1.6608442408656627,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"E49","v":0},0,{"$f":"G49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"E50","v":0},0.21849455619298921,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"E51","v":0},1.7136827936705037E-2,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E52","v":0},8.2828001694074352E-2,{"$f":"G52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"E53","v":0},14.042929614873412,{"$f":"G53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"E54","v":0},0.34273655873410075,{"$f":"G54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"E55","v":0},0,{"$f":"G55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"E56","v":0},0.87255015577723138,{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"E57","v":0},5.8354922160903247E-3,{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"E58","v":0},0.25848048804530094,{"$f":"G58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},25.027157694830134,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},4.0800100770777767E-2,4.0800100770777767E-2,4.0800100770777767E-2,4.0800100770777767E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,9.7128531067108264E-3,1.9425706213421653E-2,1.9425706213421653E-2,1.9425706213421656E-2,1.9425706213421656E-2,-8.2889672849934311E-3,-8.0762919768691405E-3,-8.0762919768691422E-3,-1.617042190940678E-2,-1.5911427529988365E-2,-1.5629376917905658E-2,-1.5323279133012568E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.9872013500292159E-4,-7.742807602224332E-4,-7.742807602224332E-4,-1.3879741179647857E-3,-1.1377355067930285E-3,-8.7411748123895731E-4,-5.9660746971543742E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,0,0,0,0,0,-5.293865392266274E-2,-5.3596302168358978E-2,-5.3596302168358978E-2,-0.11053823754750704,-0.11330169348619469,-0.11613423582334954,-0.11903759171893329]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,5.5551043733644966E-2,0.11110208746728992,0.11110208746728992,0.11110208746728992,0.11110208746728992,4.3620153144063291E-2,4.5568067809323654E-2,4.5568067809323654E-2,9.6146840943392153E-2,0.10150492962949464,0.10707083097431264,0.11285158680535307]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,7.7607309240729466E-4,8.4538858306042663E-4,8.4538858306042663E-4,1.8354869961167493E-3,2.0067651331688355E-3,2.1854599977009525E-3,2.3718353772514454E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,0,0,0,0,0,0,0,0,0,0,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,8.8806979717866196E-4,1.7761395943573239E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3,2.9232311591108286E-4,3.1843215178266164E-4,3.1843215178266164E-4,6.9137209261409325E-4,7.558873543856415E-4,8.2319627168788291E-4,8.9339820525874566E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0.48385171733599802,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.273498141839845,0.54699628367968989,0.54699628367969,0.54699628367969,0.54699628367969,0.19195519662862037,0.2012622187782237,0.2012622187782237,0.42575287748007729,0.45094238004896303,0.47712526219786794,0.5043354494666874]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0.72720306641958554,0.72720306641958554,0.72720306641958554,0.72720306641958554,0,3.6132152864493595E-16,0,0,0,0,0,0,0,0,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.167098443218065E-3,0,0,0,0,0,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2110608584425444E-3,-3.250951342689907E-3,-3.250951342689907E-3,-6.7048362897280597E-3,-6.8724571969712607E-3,-7.0442686268955418E-3,-7.22037534256793E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},1.4377081087190413,1.4377081087190413,1.4377081087190413,1.4377081087190413,0.87827990553309754,0.87827990553309787,0.87827990553309754,0.87827990553309754,0.87827990553309754,0.3420077977474254,0.68401559549485069,0.6840155954948508,0.6840155954948508,0.6840155954948508,0.17130634377990003,{"$f":"SUM(U453:U467)","v":0.18229628107425},{"$f":"SUM(V453:V467)","v":0.18229628107424997},{"$f":"SUM(W453:W467)","v":0.38962510764759362},{"$f":"SUM(X453:X467)","v":0.41798664844606481},{"$f":"SUM(Y453:Y467)","v":0.44752275059217972},0.47827441619032146]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3433773037597789E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.085844325939944E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.23816224200000521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-2.8969853871986969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-2.5660757069442415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-2.8332078028162337,0,0,0,0,0,0,0,0,0,-0.10429221629699723,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},1.911655828817816,1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6918721758682718,1.6999484678451409,1.70802475982201,1.7241951817314167,1.740106609261405,1.7557359861793107,1.7710592653123234]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50987114579155068,0.51064542655177314,0.5114197073119956,0.51280768142996036,0.51394541693675344,0.51481953441799244,0.5154161418877079]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.314336897563579,4.3679331997319384,4.4215295019002969,4.5320677394478039,4.6453694329339985,4.7615036687573484,4.8805412604762815]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.97233075791129286,0.92676269010196921,0.88119462229264556,0.78504778134925335,0.6835428517197587,0.57647202074544612,0.46362043394009306]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12889683676012079,0.12805144817706035,0.12720605959399992,0.12537057259788317,0.12336380746471434,0.12117834746701339,0.11880651208976195]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.8551515728915327E-2,4.8233083577132664E-2,4.7914651425350001E-2,4.7223279332735908E-2,4.6467391978350266E-2,4.564419570666238E-2,4.4750797501403636E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.6454983493675135,6.4442361305892897,6.2429739118110659,5.8172210343309887,5.3662786542820253,4.8891533920841574,4.3848179426174703]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.26169154890374347,0.2649425002464334,0.26819345158912333,0.2748982878788514,0.28177074507582267,0.28881501370271823,0.29603538904528615]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":23.58944958611109},22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.573049227894986,14.390752946820738,14.208456665746487,13.818831558098895,13.400844909652827,12.953322159060649,12.475047742870327]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":1.911655828817816},1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,1.6918721758682718,1.6999484678451409,{"$f":"V727","v":1.70802475982201},1.7241951817314167,1.740106609261405,1.7557359861793107]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50987114579155068,0.51064542655177314,0.5114197073119956,0.51280768142996036,0.51394541693675344,0.51481953441799244]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.314336897563579,4.3679331997319384,4.4215295019002969,4.5320677394478039,4.6453694329339985,4.7615036687573484]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.97233075791129286,0.92676269010196921,0.88119462229264556,0.78504778134925335,0.6835428517197587,0.57647202074544612]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12889683676012079,0.12805144817706035,0.12720605959399992,0.12537057259788317,0.12336380746471434,0.12117834746701339]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.8551515728915327E-2,4.8233083577132664E-2,4.7914651425350001E-2,4.7223279332735908E-2,4.6467391978350266E-2,4.564419570666238E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.6454983493675135,6.4442361305892897,6.2429739118110659,5.8172210343309887,5.3662786542820253,4.8891533920841574]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.26169154890374347,0.2649425002464334,0.26819345158912333,0.2748982878788514,0.28177074507582267,0.28881501370271823]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,{"$f":"SUM(K583:K597)","v":21.231253157237102},20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.573049227894986,14.390752946820738,14.208456665746487,13.818831558098895,13.400844909652827,12.953322159060649]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},1.9524559295885937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0.48811398239714832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},5.0847518465088273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},1.6608442408656627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0.21849455619298921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},1.7136827936705037E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},8.2828001694074352E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},14.042929614873412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0.34273655873410075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0.87255015577723138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},5.8354922160903247E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0.25848048804530094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":25.027157694830134},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},4.0800100770777767E-2,4.0800100770777767E-2,4.0800100770777767E-2,4.0800100770777767E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,2.0338082599881183E-2,9.7128531067108264E-3,1.9425706213421653E-2,1.9425706213421653E-2,1.9425706213421656E-2,1.9425706213421656E-2,-8.2889672849934311E-3,-8.0762919768691405E-3,-8.0762919768691422E-3,-1.617042190940678E-2,-1.5911427529988365E-2,-1.5629376917905658E-2,-1.5323279133012568E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.9872013500292159E-4,-7.742807602224332E-4,-7.742807602224332E-4,-1.3879741179647857E-3,-1.1377355067930285E-3,-8.7411748123895731E-4,-5.9660746971543742E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,9.9906070581377251E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,8.4745864108480465E-2,0,0,0,0,0,-5.293865392266274E-2,-5.3596302168358978E-2,-5.3596302168358978E-2,-0.11053823754750704,-0.11330169348619469,-0.11613423582334954,-0.11903759171893329]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,1.6325623671741665E-3,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,2.7680737347761046E-2,5.5551043733644966E-2,0.11110208746728992,0.11110208746728992,0.11110208746728992,0.11110208746728992,4.3620153144063291E-2,4.5568067809323654E-2,4.5568067809323654E-2,9.6146840943392153E-2,0.10150492962949464,0.10707083097431264,0.11285158680535307]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,5.9540560500001304E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,9.3378516762341081E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,6.0502072410221911E-3,2.3576892700459652E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,4.7153785400919305E-3,7.7607309240729466E-4,8.4538858306042663E-4,8.4538858306042663E-4,1.8354869961167493E-3,2.0067651331688355E-3,2.1854599977009525E-3,2.3718353772514454E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,1.1526670452173003E-2,0,0,0,0,0,0,0,0,0,0,-6.9388939039072284E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,3.9095086157201735E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,2.0707000423518585E-3,8.8806979717866196E-4,1.7761395943573239E-3,1.7761395943573241E-3,1.7761395943573241E-3,1.7761395943573241E-3,2.9232311591108286E-4,3.1843215178266164E-4,3.1843215178266164E-4,6.9137209261409325E-4,7.558873543856415E-4,8.2319627168788291E-4,8.9339820525874566E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0.48385171733599802,0.48385171733599802,0.48385171733599802,0.48385171733599802,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.56171718459493647,0.273498141839845,0.54699628367968989,0.54699628367969,0.54699628367969,0.54699628367969,0.19195519662862037,0.2012622187782237,0.2012622187782237,0.42575287748007729,0.45094238004896303,0.47712526219786794,0.5043354494666874]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0.72720306641958554,0.72720306641958554,0.72720306641958554,0.72720306641958554,0,3.6132152864493595E-16,0,0,0,0,0,0,0,0,-3.6132152864493595E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.1670984432180652E-3,1.167098443218065E-3,0,0,0,0,0,-1.5178830414797062E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2110608584425444E-3,-3.250951342689907E-3,-3.250951342689907E-3,-6.7048362897280597E-3,-6.8724571969712607E-3,-7.0442686268955418E-3,-7.22037534256793E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},1.4377081087190413,1.4377081087190413,1.4377081087190413,1.4377081087190413,0.87827990553309754,0.87827990553309787,0.87827990553309754,0.87827990553309754,0.87827990553309754,0.3420077977474254,0.68401559549485069,0.6840155954948508,0.6840155954948508,0.6840155954948508,0.17130634377990003,{"$f":"SUM(U619:U633)","v":0.18229628107425},0.18229628107424997,0.38962510764759362,0.41798664844606481,0.44752275059217972,0.47827441619032146]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3433773037597789E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.085844325939944E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.23816224200000521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-2.8969853871986969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-2.5660757069442415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-2.8332078028162337,0,0,0,0,0,0,0,0,0,-0.10429221629699723,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},1.911655828817816,1.8708557280470384,1.8300556272762607,1.789255526505483,1.7689174439056019,1.7485793613057208,1.7282412787058397,1.7079031961059585,1.6875651135060774,1.6778522603993666,1.6584265541859451,1.6390008479725235,1.619575141759102,1.6835832085832783,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.6918721758682718},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.6999484678451409},1.70802475982201,1.7241951817314167,1.740106609261405,1.7557359861793107,1.7710592653123234]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.48811398239714832,0.50897242565654777,0.50987114579155068,0.51064542655177314,0.5114197073119956,0.51280768142996036,0.51394541693675344,0.51481953441799244,0.5154161418877079]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,4.9848457759274503,4.8849397053460732,4.7850336347646962,4.6851275641833192,4.6003817000748386,4.515635835966358,4.4308899718578774,4.3461441077493967,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.2613982436409161,4.314336897563579,4.3679331997319384,4.4215295019002969,4.5320677394478039,4.6453694329339985,4.7615036687573484,4.8805412604762815]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.6592116784984885,1.6575791161313143,1.65594655376414,1.6543139913969658,1.6266332540492048,1.5989525167014438,1.5712717793536828,1.5435910420059218,1.5159103046581608,1.4603592609245157,1.3492571734572258,1.238155085989936,1.1270529985226461,1.0159509110553562,0.97233075791129286,0.92676269010196921,0.88119462229264556,0.78504778134925335,0.6835428517197587,0.57647202074544612,0.46362043394009306]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,-5.9540560500001304E-2,-0.11908112100000261,-0.1786216815000039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.20915670451675511,0.19981885284052101,0.1904810011642869,0.1811431494880528,0.17509294224703059,0.16904273500600839,0.16299252776498618,0.15694232052396398,0.15089211328294178,0.14853442401289582,0.14381904547280389,0.13910366693271195,0.13438828839262001,0.12967290985252808,0.12889683676012079,0.12805144817706035,0.12720605959399992,0.12537057259788317,0.12336380746471434,0.12117834746701339,0.11880651208976195]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,5.6101574845320336E-3,-5.9165129676409696E-3,-1.7443183419813973E-2,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,-6.9388939039072284E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,7.8918493078354177E-2,7.5008984462634001E-2,7.1099475846913826E-2,6.7189967231193651E-2,6.5119267188841798E-2,6.3048567146489945E-2,6.0977867104138085E-2,5.8907167061786225E-2,5.6836467019434365E-2,5.5948397222255704E-2,5.4172257627898381E-2,5.2396118033541057E-2,5.0619978439183734E-2,4.8843838844826411E-2,4.8551515728915327E-2,4.8233083577132664E-2,4.7914651425350001E-2,4.7223279332735908E-2,4.6467391978350266E-2,4.564419570666238E-2,4.4750797501403636E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,13.559077897537414,13.075226180201415,12.591374462865417,12.107522745529419,11.545805560934483,10.984088376339546,10.42237119174461,9.8606540071496731,9.2989368225547366,9.0254386807148919,8.4784423970352023,7.9314461133555128,7.3844498296758232,6.8374535459961336,6.6454983493675135,6.4442361305892897,6.2429739118110659,5.8172210343309887,5.3662786542820253,4.8891533920841574,4.3848179426174703]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,-0.38446650768548479,-1.1116695741050704,-1.8388726405246558,0,0,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,-3.6132152864493595E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.87255015577723138,0.69804012462178511,0.52353009346633883,0.34902006231089255,0.17451003115544628,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,5.8354922160903247E-3,4.6683937728722591E-3,3.5012953296541939E-3,2.3341968864361287E-3,1.1670984432180635E-3,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,-1.5178830414797062E-18,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.25848048804530094,0.26169154890374347,0.2649425002464334,0.26819345158912333,0.2748982878788514,0.28177074507582267,0.28881501370271823,0.29603538904528615]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":23.58944958611109},22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.573049227894986,14.390752946820738,14.208456665746487,13.818831558098895,13.400844909652827,12.953322159060649,12.475047742870327]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},1.3874884302363699,1.3701448248584154,1.3528012194804608,1.3354576141025063,1.3181140087245518,1.3007704033465972,1.2834267979686427,1.2660831925906881,1.2487395872127336,1.2400677845237562,1.2227241791458017,1.2053805737678471,1.1880369683898926,1.170693363011938,1.1620215603229607,{"$f":"U893","v":1.1533497576339833},1.1446779549450059,1.1273343495670514,1.1099907441890968,1.0926471388111423]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0.34687210755909242,0.34109090576644091,0.3353097039737894,0.32952850218113783,0.32374730038848631,0.3179660985958348,0.31218489680318323,0.30640369501053166,0.30062249321788015,0.29773189232155439,0.29195069052890288,0.28616948873625131,0.28038828694359974,0.27460708515094823,0.27171648425462247,0.26882588335829671,0.26593528246197096,0.26015408066931939,0.25437287887666782,0.24859167708401628]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,3.6134154173408661,3.5531918270518519,3.4929682367628376,3.4327446464738234,3.3725210561848091,3.3122974658957949,3.2520738756067806,3.1918502853177664,3.1316266950287521,3.1015148998842448,3.0412913095952305,2.9810677193062163,2.920844129017202,2.8606205387281873,2.83050874358368,2.8003969484391726,2.7702851532946653,2.710061563005651,2.6498379727166368,2.5896143824276221]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,1.1802582243745596,1.1605872539683171,1.1409162835620743,1.1212453131558315,1.101574342749589,1.0819033723433464,1.0622324019371037,1.0425614315308609,1.0228904611246183,1.0130549759214971,0.99338400551525441,0.97371303510901175,0.95404206470276909,0.93437109429652643,0.92453560909340515,0.91470012389028377,0.90486463868716238,0.88519366828091972,0.86552269787467706,0.8458517274684344]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0.15527042848607711,0.15138866777392518,0.14750690706177325,0.14362514634962131,0.13974338563746938,0.13586162492531745,0.13197986421316552,0.12809810350101358,0.12421634278886165,0.12227546243278568,0.11839370172063375,0.11451194100848182,0.11063018029632989,0.10674841958417797,0.104807539228102,0.10286665887202603,0.10092577851595007,9.7044017803798149E-2,9.3162257091646217E-2,8.9280496379494284E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,1.217807282243742E-2,1.1873621001876484E-2,1.1569169181315548E-2,1.1264717360754612E-2,1.0960265540193677E-2,1.0655813719632741E-2,1.0351361899071805E-2,1.0046910078510869E-2,9.742458257949933E-3,9.590232347669465E-3,9.2857805271085291E-3,8.9813287065475932E-3,8.6768768859866573E-3,8.3724250654257214E-3,8.2201991551452535E-3,8.0679732448647856E-3,7.9157473345843176E-3,7.6112955140233826E-3,7.3068436934624476E-3,7.0023918729015125E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,5.8860685308447541E-2,5.7389168175736353E-2,5.5917651043025166E-2,5.4446133910313978E-2,5.297461677760279E-2,5.1503099644891602E-2,5.0031582512180414E-2,4.8560065379469226E-2,4.7088548246758039E-2,4.6352789680402441E-2,4.4881272547691253E-2,4.3409755414980065E-2,4.1938238282268878E-2,4.046672114955769E-2,3.9730962583202092E-2,3.8995204016846495E-2,3.8259445450490898E-2,3.678792831777971E-2,3.5316411185068522E-2,3.3844894052357334E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,9.9794326068943047,9.5802553026185322,9.1810779983427597,8.7819006940669873,8.3827233897912148,7.9835460855154423,7.5843687812396698,7.1851914769638974,6.7860141726881249,6.5864255205502387,6.1872482162744671,5.7880709119986946,5.3888936077229221,4.9897163034471497,4.7901276513092634,4.5905389991713772,4.390950347033491,3.9917730427577189,3.5925957384819469,3.1934184342061749]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0.24356145644874844,0.21920531080387359,0.19484916515899875,0.17049301951412391,0.14613687386924906,0.12178072822437422,9.7424582579499375E-2,7.3068436934624531E-2,4.8712291289749687E-2,3.6534218467312266E-2,1.2178072822437422E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0.62006687454243858,0.49605349963395085,0.37204012472546311,0.24802674981697542,0.12401337490848771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,4.1469196881006119E-3,3.3175357504804893E-3,2.4881518128603668E-3,1.6587678752402447E-3,8.2938393762012233E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,17.785237155439873,17.128183849141831,16.471130542843788,15.814077236545746,{"$f":"SUM(K749:K763)","v":15.157023930247705},14.499970623949663,13.967760076497729,13.435549529045794,12.903338981593858,12.637233707867891,12.105023160415959,11.584990685786462,11.077136283979401,10.569281882172342,10.315354681268811,10.061427480365282,9.8075002794617525,9.299645877654692,8.7917914758476332,8.2839370740405744]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"Inputs!F487/Inputs!F$97","v":1.3874884302363699}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"Inputs!F488/Inputs!F$97","v":0.34687210755909242}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,{"$f":"Inputs!F489/Inputs!F$97","v":3.6134154173408661}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,{"$f":"Inputs!F490/Inputs!F$97","v":1.1802582243745596}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,{"$f":"Inputs!F491/Inputs!F$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,{"$f":"Inputs!F492/Inputs!F$97","v":0.15527042848607711}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,{"$f":"Inputs!F493/Inputs!F$97","v":1.217807282243742E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,{"$f":"Inputs!F494/Inputs!F$97","v":5.8860685308447541E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,{"$f":"Inputs!F495/Inputs!F$97","v":9.9794326068943047}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,{"$f":"Inputs!F496/Inputs!F$97","v":0.24356145644874844}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,{"$f":"Inputs!F497/Inputs!F$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,{"$f":"Inputs!F498/Inputs!F$97","v":0.62006687454243858}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,{"$f":"Inputs!F499/Inputs!F$97","v":4.1469196881006119E-3}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,{"$f":"Inputs!F500/Inputs!F$97","v":0.18368593173843106}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":17.785237155439873},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,1.7343605377954624E-2,1.7343605377954624E-2,1.7343605377954627E-2,1.7343605377954627E-2,1.7343605377954627E-2,1.7343605377954631E-2,1.7343605377954631E-2,1.7343605377954631E-2,8.6718026889773172E-3,1.7343605377954631E-2,1.7343605377954634E-2,1.7343605377954634E-2,1.7343605377954638E-2,8.6718026889773189E-3,8.6718026889773189E-3,8.6718026889773172E-3,1.7343605377954634E-2,1.7343605377954638E-2,1.7343605377954638E-2,1.7343605377954638E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,5.7812017926515405E-3,5.7812017926515405E-3,5.7812017926515413E-3,5.7812017926515405E-3,5.7812017926515413E-3,5.7812017926515422E-3,5.7812017926515413E-3,5.7812017926515405E-3,2.8906008963257707E-3,5.7812017926515413E-3,5.7812017926515422E-3,5.7812017926515413E-3,5.7812017926515413E-3,2.8906008963257707E-3,2.8906008963257711E-3,2.8906008963257711E-3,5.7812017926515422E-3,5.7812017926515422E-3,5.7812017926515413E-3,5.7812017926515413E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,6.0223590289014438E-2,6.0223590289014438E-2,6.0223590289014445E-2,6.0223590289014445E-2,6.0223590289014452E-2,6.0223590289014452E-2,6.0223590289014459E-2,6.0223590289014459E-2,3.0111795144507233E-2,6.0223590289014459E-2,6.0223590289014466E-2,6.0223590289014473E-2,6.0223590289014473E-2,3.0111795144507236E-2,3.0111795144507233E-2,3.0111795144507233E-2,6.0223590289014466E-2,6.0223590289014466E-2,6.0223590289014473E-2,6.0223590289014466E-2]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,1.967097040624266E-2,1.9670970406242664E-2,1.967097040624266E-2,1.9670970406242657E-2,1.967097040624266E-2,1.9670970406242664E-2,1.967097040624266E-2,1.9670970406242657E-2,9.8354852031213302E-3,1.967097040624266E-2,1.967097040624266E-2,1.967097040624266E-2,1.967097040624266E-2,9.8354852031213302E-3,9.835485203121332E-3,9.8354852031213302E-3,1.967097040624266E-2,1.967097040624266E-2,1.967097040624266E-2,1.967097040624266E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,3.8817607121519279E-3,3.8817607121519279E-3,3.8817607121519274E-3,3.8817607121519274E-3,3.8817607121519274E-3,3.881760712151927E-3,3.881760712151927E-3,3.8817607121519266E-3,1.9408803560759633E-3,3.8817607121519266E-3,3.8817607121519261E-3,3.8817607121519261E-3,3.8817607121519257E-3,1.9408803560759631E-3,1.9408803560759631E-3,1.9408803560759628E-3,3.8817607121519257E-3,3.8817607121519261E-3,3.8817607121519257E-3,3.8817607121519253E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,3.0445182056093551E-4,3.0445182056093551E-4,3.0445182056093546E-4,3.0445182056093546E-4,3.0445182056093546E-4,3.0445182056093546E-4,3.0445182056093546E-4,3.0445182056093541E-4,1.522259102804677E-4,3.0445182056093541E-4,3.0445182056093541E-4,3.0445182056093535E-4,3.0445182056093535E-4,1.5222591028046768E-4,1.5222591028046765E-4,1.5222591028046765E-4,3.044518205609353E-4,3.044518205609353E-4,3.044518205609353E-4,3.0445182056093535E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,1.4715171327111885E-3,1.4715171327111885E-3,1.4715171327111885E-3,1.4715171327111885E-3,1.4715171327111887E-3,1.4715171327111887E-3,1.4715171327111887E-3,1.4715171327111887E-3,7.3575856635559435E-4,1.4715171327111887E-3,1.4715171327111887E-3,1.4715171327111887E-3,1.4715171327111887E-3,7.3575856635559435E-4,7.3575856635559435E-4,7.3575856635559424E-4,1.4715171327111883E-3,1.4715171327111885E-3,1.4715171327111885E-3,1.4715171327111885E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0.39917730427577219,0.39917730427577219,0.39917730427577214,0.39917730427577214,0.39917730427577214,0.39917730427577214,0.39917730427577208,0.39917730427577208,0.19958865213788601,0.39917730427577203,0.39917730427577208,0.39917730427577203,0.39917730427577203,0.19958865213788599,0.19958865213788599,0.19958865213788596,0.39917730427577192,0.39917730427577192,0.39917730427577186,0.39917730427577186]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,2.4356145644874844E-2,1.2178072822437422E-2,2.4356145644874844E-2,1.2178072822437422E-2,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0.12401337490848771,0.12401337490848771,0.1240133749084877,0.12401337490848771,0.12401337490848771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,8.2938393762012233E-4,8.2938393762012233E-4,8.2938393762012222E-4,8.2938393762012233E-4,8.2938393762012233E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0.65705330629804226,0.65705330629804226,0.65705330629804215,0.65705330629804215,0.65705330629804215,0.5322105474519343,0.5322105474519343,0.5322105474519343,0.26610527372596715,0.5322105474519343,0.52003247462949687,0.50785440180705943,0.50785440180705943,0.25392720090352966,0.25392720090352966,0.25392720090352966,0.50785440180705932,0.50785440180705932,0.50785440180705921,0.50785440180705921]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2001"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},1.3874884302363699,1.3701448248584154,1.3528012194804608,1.3354576141025063,1.3181140087245518,1.3007704033465972,1.2834267979686427,1.2660831925906881,1.2487395872127336,1.2400677845237562,1.2227241791458017,1.2053805737678471,1.1880369683898926,1.170693363011938,1.1620215603229607,1.1533497576339833,1.1446779549450059,1.1273343495670514,1.1099907441890968,1.0926471388111423,1.0753035334331877]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0.34687210755909242,0.34109090576644091,0.3353097039737894,0.32952850218113783,0.32374730038848631,0.3179660985958348,0.31218489680318323,0.30640369501053166,0.30062249321788015,0.29773189232155439,0.29195069052890288,0.28616948873625131,0.28038828694359974,0.27460708515094823,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.27171648425462247},0.26882588335829671,0.26593528246197096,0.26015408066931939,0.25437287887666782,0.24859167708401628,0.24281047529136474]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,3.6134154173408661,3.5531918270518519,3.4929682367628376,3.4327446464738234,3.3725210561848091,3.3122974658957949,3.2520738756067806,3.1918502853177664,3.1316266950287521,3.1015148998842448,3.0412913095952305,2.9810677193062163,2.920844129017202,2.8606205387281873,2.83050874358368,2.8003969484391726,2.7702851532946653,2.710061563005651,2.6498379727166368,2.5896143824276221,2.5293907921386078]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,1.1802582243745596,1.1605872539683171,1.1409162835620743,1.1212453131558315,1.101574342749589,1.0819033723433464,1.0622324019371037,1.0425614315308609,1.0228904611246183,1.0130549759214971,0.99338400551525441,0.97371303510901175,0.95404206470276909,0.93437109429652643,0.92453560909340515,0.91470012389028377,0.90486463868716238,0.88519366828091972,0.86552269787467706,0.8458517274684344,0.82618075706219174]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0.15527042848607711,0.15138866777392518,0.14750690706177325,0.14362514634962131,0.13974338563746938,0.13586162492531745,0.13197986421316552,0.12809810350101358,0.12421634278886165,0.12227546243278568,0.11839370172063375,0.11451194100848182,0.11063018029632989,0.10674841958417797,0.104807539228102,0.10286665887202603,0.10092577851595007,9.7044017803798149E-2,9.3162257091646217E-2,8.9280496379494284E-2,8.5398735667342365E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,1.217807282243742E-2,1.1873621001876484E-2,1.1569169181315548E-2,1.1264717360754612E-2,1.0960265540193677E-2,1.0655813719632741E-2,1.0351361899071805E-2,1.0046910078510869E-2,9.742458257949933E-3,9.590232347669465E-3,9.2857805271085291E-3,8.9813287065475932E-3,8.6768768859866573E-3,8.3724250654257214E-3,8.2201991551452535E-3,8.0679732448647856E-3,7.9157473345843176E-3,7.6112955140233826E-3,7.3068436934624476E-3,7.0023918729015125E-3,6.6979400523405775E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},5.8860685308447541E-2,5.7389168175736353E-2,5.5917651043025166E-2,5.4446133910313978E-2,5.297461677760279E-2,5.1503099644891602E-2,5.0031582512180414E-2,4.8560065379469226E-2,4.7088548246758039E-2,4.6352789680402441E-2,4.4881272547691253E-2,4.3409755414980065E-2,4.1938238282268878E-2,4.046672114955769E-2,3.9730962583202092E-2,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":3.8995204016846495E-2},3.8259445450490898E-2,3.678792831777971E-2,3.5316411185068522E-2,3.3844894052357334E-2,3.2373376919646146E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,9.9794326068943047,9.5802553026185322,9.1810779983427597,8.7819006940669873,8.3827233897912148,7.9835460855154423,7.5843687812396698,7.1851914769638974,6.7860141726881249,6.5864255205502387,6.1872482162744671,5.7880709119986946,5.3888936077229221,4.9897163034471497,4.7901276513092634,4.5905389991713772,4.390950347033491,3.9917730427577189,3.5925957384819469,3.1934184342061749,2.7942411299304029]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0.24356145644874844,0.21920531080387359,0.19484916515899875,0.17049301951412391,0.14613687386924906,0.12178072822437422,9.7424582579499375E-2,7.3068436934624531E-2,4.8712291289749687E-2,3.6534218467312266E-2,1.2178072822437422E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0.62006687454243858,0.49605349963395085,0.37204012472546311,0.24802674981697542,0.12401337490848771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,4.1469196881006119E-3,3.3175357504804893E-3,2.4881518128603668E-3,1.6587678752402447E-3,8.2938393762012233E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106,0.18368593173843106]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":17.785237155439873},17.128183849141831,16.471130542843788,15.814077236545746,15.157023930247705,14.499970623949663,13.967760076497729,13.435549529045794,12.903338981593858,12.637233707867891,12.105023160415959,11.584990685786462,11.077136283979401,10.569281882172342,10.315354681268811,10.061427480365282,9.8075002794617525,9.299645877654692,8.7917914758476332,8.2839370740405744,7.7760826722335157]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.394232035823329,14.044108499971774,13.693984964120217,12.993737892417103,12.293490820713989,11.593243749010878]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.394232035823331,14.044108499971774,13.693984964120217,12.993737892417103,12.293490820713991,11.593243749010878]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.573049227894986,14.390752946820738,14.208456665746487,13.818831558098895,13.400844909652827,12.953322159060649]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,23.58944958611109,22.151741477392051,20.714033368673007,22.109533062770204,21.231253157237102,20.352973251704011,19.474693346170909,18.596413440637814,17.718133535104716,17.376125737357292,16.69211014186244,16.008094546367591,15.324078950872741,14.744355571674888,14.573049227894986,14.390752946820738,14.208456665746487,13.818831558098895,13.400844909652827,12.953322159060649]

{"sheet":"2002","index":17,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2002"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(H9>=1)*(H9-H$6)","v":79},{"$f":"(I9>=1)*(I9-I$6)","v":78},77,76,75,74,73,72.5,71.5,70.5,69.5,68.5,68,67.5,67,66,65,64]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(H10>=1)*(H10-H$6)","v":59},58,57,56,55,54,53,52.5,51.5,50.5,49.5,48.5,48,47.5,47,46,45,44]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55,54,53,52.5,51.5,50.5,49.5,48.5,48,47.5,47,46,45,44]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55,54,53,52.5,51.5,50.5,49.5,48.5,48,47.5,47,46,45,44]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55,54,53,52.5,51.5,50.5,49.5,48.5,48,47.5,47,46,45,44]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27.5,27,26,25,24]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27.5,27,26,25,24]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35,34,33,32.5,31.5,30.5,29.5,28.5,28,27.5,27,26,25,24]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20,19,18,17.5,16.5,15.5,14.5,13.5,13,12.5,12,{"$f":"(W17>=1)*(W17-W$6)","v":11},10,9]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6,5,4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.7472260775544652E-2,8.6829082387489182E-2,{"$f":"V171","v":8.6185903999433711E-2},8.4899547223322755E-2,8.3613190447211799E-2,8.2326833671100844E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.1801758143571298E-2,2.157465649624243E-2,2.1347554848913562E-2,2.0893351554255826E-2,2.043914825959809E-2,1.9984944964940354E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,5.1840995942076917,5.1351929942623364,5.037379794371625,4.9395665944809135,4.841753394590202,4.7439401946994906,4.6950335947541353,4.64612699480878,4.5972203948634247,4.4994071949727132,4.4015939950820018,4.3037807951912903]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6015822731174253E-17,4.5194111610974714E-17,4.4372400490775175E-17,4.2728978250376097E-17,4.1085556009977019E-17,3.9442133769577941E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.505671729837349,12.986222817151297,12.466773904465246,11.427876079093142,10.388978253721039,9.3500804283489352]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.87920513617739,{"$f":"SUM(U27:U41)","v":18.309979343510602},{"$f":"SUM(V27:V41)","v":17.740753550843809},17.171527758177017,16.033076172843433,14.894624587509849,13.756173002176267]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G487","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G489","v":5.8102650941202851}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G490","v":0.11004325097880058}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G492","v":1.950133561649631E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G495","v":25.100345206599631}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G496","v":6.9647627201772531E-3}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G498","v":0.49171224804451397}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G499","v":2.3382461722054053}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,33.877078070285307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G827","v":3.8393014817313532E-2},{"$f":"Inputs!H827","v":3.8393014817313532E-2},{"$f":"Inputs!I827","v":3.8393014817313532E-2},{"$f":"Inputs!J827","v":0},{"$f":"Inputs!K827","v":0},{"$f":"Inputs!L827","v":0},{"$f":"Inputs!M827","v":0},{"$f":"Inputs!N827","v":0},{"$f":"Inputs!O827","v":0},{"$f":"Inputs!P827","v":0},{"$f":"Inputs!Q827","v":0},{"$f":"Inputs!R827","v":0},{"$f":"Inputs!S827","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":6.4317838805547534E-4},6.4317838805547534E-4,6.4317838805547545E-4,1.2863567761109509E-3,1.2863567761109509E-3,1.2863567761109507E-3,1.2863567761109507E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G828","v":0},{"$f":"Inputs!H828","v":0},{"$f":"Inputs!I828","v":0},{"$f":"Inputs!J828","v":0},{"$f":"Inputs!K828","v":0},{"$f":"Inputs!L828","v":0},{"$f":"Inputs!M828","v":0},{"$f":"Inputs!N828","v":0},{"$f":"Inputs!O828","v":0},{"$f":"Inputs!P828","v":0},{"$f":"Inputs!Q828","v":0},{"$f":"Inputs!R828","v":0},{"$f":"Inputs!S828","v":0},2.2710164732886768E-4,2.2710164732886768E-4,2.2710164732886768E-4,4.5420329465773536E-4,4.5420329465773536E-4,4.5420329465773536E-4,4.5420329465773531E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G829","v":8.084603554095364E-2},{"$f":"Inputs!H829","v":8.084603554095364E-2},{"$f":"Inputs!I829","v":8.084603554095364E-2},{"$f":"Inputs!J829","v":9.6837751568671415E-2},{"$f":"Inputs!K829","v":9.6837751568671415E-2},{"$f":"Inputs!L829","v":9.6837751568671415E-2},{"$f":"Inputs!M829","v":9.6837751568671415E-2},{"$f":"Inputs!N829","v":9.6837751568671415E-2},{"$f":"Inputs!O829","v":0},{"$f":"Inputs!P829","v":0},{"$f":"Inputs!Q829","v":0},{"$f":"Inputs!R829","v":0},{"$f":"Inputs!S829","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G830","v":1.0387183675910933E-4},{"$f":"Inputs!H830","v":1.0387183675910933E-4},{"$f":"Inputs!I830","v":1.0387183675910933E-4},{"$f":"Inputs!J830","v":1.8340541829800097E-3},{"$f":"Inputs!K830","v":1.8340541829800097E-3},{"$f":"Inputs!L830","v":1.8340541829800097E-3},{"$f":"Inputs!M830","v":1.8340541829800097E-3},{"$f":"Inputs!N830","v":1.8340541829800097E-3},{"$f":"Inputs!O830","v":4.8906599945355594E-2},{"$f":"Inputs!P830","v":9.7813199890711189E-2},{"$f":"Inputs!Q830","v":9.7813199890711189E-2},{"$f":"Inputs!R830","v":9.7813199890711161E-2},{"$f":"Inputs!S830","v":9.7813199890711161E-2},4.8906599945355574E-2,4.8906599945355574E-2,4.8906599945355581E-2,9.7813199890711161E-2,9.7813199890711161E-2,9.7813199890711147E-2,9.7813199890711147E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G831","v":6.1047838816290986E-2},{"$f":"Inputs!H831","v":6.1047838816290986E-2},{"$f":"Inputs!I831","v":6.1047838816290986E-2},{"$f":"Inputs!J831","v":0},{"$f":"Inputs!K831","v":0},{"$f":"Inputs!L831","v":0},{"$f":"Inputs!M831","v":0},{"$f":"Inputs!N831","v":0},{"$f":"Inputs!O831","v":0},{"$f":"Inputs!P831","v":0},{"$f":"Inputs!Q831","v":0},{"$f":"Inputs!R831","v":0},{"$f":"Inputs!S831","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G832","v":1.1067105334776881E-2},{"$f":"Inputs!H832","v":1.1067105334776881E-2},{"$f":"Inputs!I832","v":1.1067105334776881E-2},{"$f":"Inputs!J832","v":0},{"$f":"Inputs!K832","v":0},{"$f":"Inputs!L832","v":0},{"$f":"Inputs!M832","v":0},{"$f":"Inputs!N832","v":0},{"$f":"Inputs!O832","v":0},{"$f":"Inputs!P832","v":0},{"$f":"Inputs!Q832","v":0},{"$f":"Inputs!R832","v":0},{"$f":"Inputs!S832","v":0},8.2171112019954016E-19,8.2171112019954025E-19,8.2171112019954025E-19,1.6434222403990805E-18,1.6434222403990807E-18,1.6434222403990807E-18,1.6434222403990809E-18]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G833","v":3.7027965723008871E-9},{"$f":"Inputs!H833","v":3.7027965723008871E-9},{"$f":"Inputs!I833","v":3.7027965723008871E-9},{"$f":"Inputs!J833","v":0},{"$f":"Inputs!K833","v":0},{"$f":"Inputs!L833","v":0},{"$f":"Inputs!M833","v":0},{"$f":"Inputs!N833","v":0},{"$f":"Inputs!O833","v":0},{"$f":"Inputs!P833","v":0},{"$f":"Inputs!Q833","v":0},{"$f":"Inputs!R833","v":0},{"$f":"Inputs!S833","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G834","v":3.890437841984954E-3},{"$f":"Inputs!H834","v":3.890437841984954E-3},{"$f":"Inputs!I834","v":3.890437841984954E-3},{"$f":"Inputs!J834","v":0},{"$f":"Inputs!K834","v":0},{"$f":"Inputs!L834","v":0},{"$f":"Inputs!M834","v":0},{"$f":"Inputs!N834","v":0},{"$f":"Inputs!O834","v":0},{"$f":"Inputs!P834","v":0},{"$f":"Inputs!Q834","v":0},{"$f":"Inputs!R834","v":0},{"$f":"Inputs!S834","v":0},-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G835","v":0.46003843619394896},{"$f":"Inputs!H835","v":0.46003843619394896},{"$f":"Inputs!I835","v":0.46003843619394896},{"$f":"Inputs!J835","v":1.0040138082639853},{"$f":"Inputs!K835","v":1.0040138082639853},{"$f":"Inputs!L835","v":1.0040138082639853},{"$f":"Inputs!M835","v":1.0040138082639853},{"$f":"Inputs!N835","v":1.0040138082639853},{"$f":"Inputs!O835","v":0.51944891268605131},{"$f":"Inputs!P835","v":1.0388978253721026},{"$f":"Inputs!Q835","v":1.0388978253721026},{"$f":"Inputs!R835","v":1.0388978253721026},{"$f":"Inputs!S835","v":1.0388978253721026},0.51944891268605187,0.51944891268605187,0.51944891268605187,1.0388978253721037,1.0388978253721037,1.038897825372104,1.038897825372104]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G836","v":0.3031275451375588},{"$f":"Inputs!H836","v":0.3031275451375588},{"$f":"Inputs!I836","v":0.3031275451375588},{"$f":"Inputs!J836","v":0},{"$f":"Inputs!K836","v":0},{"$f":"Inputs!L836","v":0},{"$f":"Inputs!M836","v":0},{"$f":"Inputs!N836","v":0},{"$f":"Inputs!O836","v":0},{"$f":"Inputs!P836","v":0},{"$f":"Inputs!Q836","v":0},{"$f":"Inputs!R836","v":0},{"$f":"Inputs!S836","v":0},-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G837","v":0},{"$f":"Inputs!H837","v":0},{"$f":"Inputs!I837","v":0},{"$f":"Inputs!J837","v":0},{"$f":"Inputs!K837","v":0},{"$f":"Inputs!L837","v":0},{"$f":"Inputs!M837","v":0},{"$f":"Inputs!N837","v":0},{"$f":"Inputs!O837","v":0},{"$f":"Inputs!P837","v":0},{"$f":"Inputs!Q837","v":0},{"$f":"Inputs!R837","v":0},{"$f":"Inputs!S837","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G838","v":0},{"$f":"Inputs!H838","v":0},{"$f":"Inputs!I838","v":0},{"$f":"Inputs!J838","v":9.8342449608902788E-2},{"$f":"Inputs!K838","v":9.8342449608902788E-2},{"$f":"Inputs!L838","v":9.8342449608902788E-2},{"$f":"Inputs!M838","v":9.8342449608902788E-2},{"$f":"Inputs!N838","v":9.8342449608902788E-2},{"$f":"Inputs!O838","v":3.122926486518178E-17},{"$f":"Inputs!P838","v":0},{"$f":"Inputs!Q838","v":0},{"$f":"Inputs!R838","v":0},{"$f":"Inputs!S838","v":0},-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G839","v":0},{"$f":"Inputs!H839","v":0},{"$f":"Inputs!I839","v":0},{"$f":"Inputs!J839","v":0.46764923444108103},{"$f":"Inputs!K839","v":0.46764923444108103},{"$f":"Inputs!L839","v":0.46764923444108103},{"$f":"Inputs!M839","v":0.46764923444108103},{"$f":"Inputs!N839","v":0.46764923444108086},{"$f":"Inputs!O839","v":0},{"$f":"Inputs!P839","v":0},{"$f":"Inputs!Q839","v":0},{"$f":"Inputs!R839","v":0},{"$f":"Inputs!S839","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":4.9960036108132044E-16},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0.95851428922238346,0.95851428922238346,0.95851428922238346,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,0.56835551263140693,1.1367110252628139,1.1367110252628139,1.1367110252628139,1.1367110252628139,0.56922579266679185,0.56922579266679174,0.56922579266679174,1.1384515853335835,1.1384515853335835,1.1384515853335837,1.1384515853335837]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!G1316","v":0},null,null,null,null,{"$f":"Inputs!G1356","v":-0.11517904445194004},null,null,null,null,{"$f":"-Inputs!G1377","v":-8.8115439163600692E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!G1317","v":0},null,null,null,null,{"$f":"Inputs!G1357","v":0},null,null,null,null,{"$f":"-Inputs!G1378","v":-2.2028859790900166E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1318","v":0},null,null,null,null,{"$f":"Inputs!G1358","v":0},null,null,null,null,{"$f":"-Inputs!G1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1319","v":0},null,null,null,null,{"$f":"Inputs!G1359","v":0},null,null,null,null,{"$f":"-Inputs!G1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!G1320","v":-0.18314351644887295},null,null,null,null,{"$f":"Inputs!G1360","v":0},null,null,null,null,{"$f":"-Inputs!G1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!G1321","v":0},null,null,null,null,{"$f":"Inputs!G1361","v":-1.3699980387834378E-2},null,null,null,null,{"$f":"-Inputs!G1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!G1322","v":-1.1108389716902661E-8},null,null,null,null,{"$f":"Inputs!G1362","v":0},null,null,null,null,{"$f":"-Inputs!G1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!G1323","v":0},null,null,null,null,{"$f":"Inputs!G1363","v":-1.1671313525954831E-2},null,null,null,null,{"$f":"-Inputs!G1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!G1324","v":0},null,null,null,null,{"$f":"Inputs!G1364","v":0},null,null,null,null,{"$f":"-Inputs!G1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!G1325","v":-0.90241787269249896},null,null,null,null,{"$f":"Inputs!G1365","v":0},null,null,null,null,{"$f":"-Inputs!G1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!G1326","v":0},null,null,null,null,{"$f":"Inputs!G1366","v":0},null,null,null,null,{"$f":"-Inputs!G1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!G1327","v":0},null,null,null,null,{"$f":"Inputs!G1367","v":0},null,null,null,null,{"$f":"-Inputs!G1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!G1328","v":0},null,null,null,null,{"$f":"Inputs!G1368","v":0},null,null,null,null,{"$f":"-Inputs!G1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!G1329","v":0},null,null,null,null,{"$f":"Inputs!G1369","v":0},null,null,null,null,{"$f":"-Inputs!G1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-1.0855614002497616,0,0,0,0,-0.14055033836572925,0,0,0,0,-0.11014429895450085,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.7472260775544652E-2,8.6829082387489182E-2,8.6185903999433711E-2,8.4899547223322755E-2,8.3613190447211799E-2,8.2326833671100844E-2,8.1040476894989888E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.1801758143571298E-2,2.157465649624243E-2,2.1347554848913562E-2,2.0893351554255826E-2,2.043914825959809E-2,1.9984944964940354E-2,1.9530741670282618E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":5.1840995942076917},5.1351929942623364,5.037379794371625,4.9395665944809135,4.841753394590202,4.7439401946994906,4.6950335947541353,4.64612699480878,4.5972203948634247,4.4994071949727132,4.4015939950820018,4.3037807951912903,4.2059675953005788]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6015822731174253E-17,4.5194111610974714E-17,4.4372400490775175E-17,4.2728978250376097E-17,4.1085556009977019E-17,3.9442133769577941E-17,3.7798711529178864E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.505671729837349,12.986222817151297,12.466773904465246,11.427876079093142,10.388978253721039,9.3500804283489352,8.3111826029768316]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.87920513617739,18.309979343510602,{"$f":"SUM(U171:U185)","v":17.740753550843809},{"$f":"SUM(V171:V185)","v":17.171527758177017},{"$f":"SUM(W171:W185)","v":16.033076172843433},14.894624587509849,13.756173002176267,12.617721416842683]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.7472260775544652E-2,8.6829082387489182E-2,{"$f":"V337","v":8.6185903999433711E-2},8.4899547223322755E-2,8.3613190447211799E-2,8.2326833671100844E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.1801758143571298E-2,2.157465649624243E-2,2.1347554848913562E-2,2.0893351554255826E-2,2.043914825959809E-2,1.9984944964940354E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.38850463489993264,-0.43741123484528821,-0.48631783479064378,-0.58413103468135497,-0.6819442345720661,-0.77975743446277723]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6015822731174253E-17,4.5194111610974714E-17,4.4372400490775175E-17,4.2728978250376097E-17,4.1085556009977019E-17,3.9442133769577941E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.505671729837349,12.986222817151297,12.466773904465246,11.427876079093142,10.388978253721039,9.3500804283489352]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,{"$f":"SUM(K193:K207)","v":30.41841930480231},28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,{"$f":"SUM(U193:U207)","v":18.309979343510602},{"$f":"SUM(V193:V207)","v":17.740753550843809},{"$f":"SUM(W193:W207)","v":17.171527758177017},{"$f":"SUM(X193:X207)","v":16.033076172843437},14.894624587509851,13.756173002176268]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.8102650941202851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.11004325097880058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,1.950133561649631E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,25.100345206599631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,6.9647627201772531E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},33.877078070285307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},3.8393014817313532E-2,3.8393014817313532E-2,3.8393014817313532E-2,0,0,0,0,0,0,0,0,0,0,6.4317838805547534E-4,6.4317838805547534E-4,6.4317838805547545E-4,1.2863567761109509E-3,1.2863567761109509E-3,1.2863567761109507E-3,1.2863567761109507E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2710164732886768E-4,2.2710164732886768E-4,2.2710164732886768E-4,4.5420329465773536E-4,4.5420329465773536E-4,4.5420329465773536E-4,4.5420329465773531E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,8.084603554095364E-2,8.084603554095364E-2,8.084603554095364E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,1.0387183675910933E-4,1.0387183675910933E-4,1.0387183675910933E-4,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,4.8906599945355594E-2,9.7813199890711189E-2,9.7813199890711189E-2,9.7813199890711161E-2,9.7813199890711161E-2,4.8906599945355574E-2,4.8906599945355574E-2,4.8906599945355581E-2,9.7813199890711161E-2,9.7813199890711161E-2,9.7813199890711147E-2,9.7813199890711147E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,6.1047838816290986E-2,6.1047838816290986E-2,6.1047838816290986E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,1.1067105334776881E-2,1.1067105334776881E-2,1.1067105334776881E-2,0,0,0,0,0,0,0,0,0,0,8.2171112019954016E-19,8.2171112019954025E-19,8.2171112019954025E-19,1.6434222403990805E-18,1.6434222403990807E-18,1.6434222403990807E-18,1.6434222403990809E-18]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,3.7027965723008871E-9,3.7027965723008871E-9,3.7027965723008871E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,3.890437841984954E-3,3.890437841984954E-3,3.890437841984954E-3,0,0,0,0,0,0,0,0,0,0,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0.46003843619394896,0.46003843619394896,0.46003843619394896,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,0.51944891268605131,1.0388978253721026,1.0388978253721026,1.0388978253721026,1.0388978253721026,0.51944891268605187,0.51944891268605187,0.51944891268605187,1.0388978253721037,1.0388978253721037,1.038897825372104,1.038897825372104]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0.3031275451375588,0.3031275451375588,0.3031275451375588,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,3.122926486518178E-17,0,0,0,0,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108086,0,0,0,0,0,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0.95851428922238346,0.95851428922238346,0.95851428922238346,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,0.56835551263140693,1.1367110252628139,1.1367110252628139,1.1367110252628139,1.1367110252628139,{"$f":"SUM(T229:T243)","v":0.56922579266679185},{"$f":"SUM(U229:U243)","v":0.56922579266679174},{"$f":"SUM(V229:V243)","v":0.56922579266679174},{"$f":"SUM(W229:W243)","v":1.1384515853335835},{"$f":"SUM(X229:X243)","v":1.1384515853335835},{"$f":"SUM(Y229:Y243)","v":1.1384515853335837},1.1384515853335837]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-0.11517904445194004,0,0,0,0,-8.8115439163600692E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2028859790900166E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.18314351644887295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-1.3699980387834378E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-1.1108389716902661E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.1671313525954831E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.90241787269249896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-1.0855614002497616,0,0,0,0,-0.14055033836572925,0,0,0,0,-0.11014429895450085,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":8.8115439163600123E-2},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":8.7472260775544652E-2},8.6829082387489182E-2,8.6185903999433711E-2,8.4899547223322755E-2,8.3613190447211799E-2,8.2326833671100844E-2,8.1040476894989888E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.1801758143571298E-2,2.157465649624243E-2,2.1347554848913562E-2,2.0893351554255826E-2,2.043914825959809E-2,1.9984944964940354E-2,1.9530741670282618E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.38850463489993264,-0.43741123484528821,-0.48631783479064378,-0.58413103468135497,-0.6819442345720661,-0.77975743446277723,-0.87757063435348837]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6015822731174253E-17,4.5194111610974714E-17,4.4372400490775175E-17,4.2728978250376097E-17,4.1085556009977019E-17,3.9442133769577941E-17,3.7798711529178864E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.505671729837349,12.986222817151297,12.466773904465246,11.427876079093142,10.388978253721039,9.3500804283489352,8.3111826029768316]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.309979343510602,17.740753550843809,17.171527758177017,16.033076172843437,14.894624587509851,13.756173002176268,12.617721416842684]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.0946436996556708E-3},1.1001529197304078E-3,{"$f":"(U417*U$359)","v":1.1001529197304078E-3},{"$f":"(W417*W$359)","v":2.2356081203538688E-3},2.2572916287246837E-3,2.2786620574388175E-3,2.2996902003207054E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7366092491391938E-4,2.7420427532395418E-4,2.7420427532395418E-4,5.5374161099576631E-4,5.5550701424640669E-4,5.5701459915270682E-4,5.582503714204179E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3151964603137253E-2,6.3936491138213064E-2,6.3936491138213064E-2,0.13186407941334033,0.13516068139867382,0.13853969843364064,0.14200319089448163]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2187708863174658E-3,-4.8862862880691979E-3,-4.8862862880691979E-3,-1.2615189056990144E-2,-1.553160942965452E-2,-1.8585966327791494E-2,-2.1783333814941779E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8185502818210974E-19,5.7874852304779707E-19,5.7874852304779707E-19,1.1509883165260879E-18,1.1360612740518863E-18,1.1196685117561459E-18,1.1017460730493358E-18]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.8790335212140649E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17423178155810576,0.16986304063442073,0.16986304063442073,0.32337693958426816,0.30383507670248489,0.28311401008937226,0.26116699322266501]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.7584238373077795E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.3275903315461797E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2064536339425039E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.23453327989949513},{"$f":"SUM(U363:U376)","v":0.23028760267961895},0.23028760267961895,0.44541517967196798,0.4262769473144753,0.40590341885181291,0.38424479087394597]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":6.5116848805296201E-4},{"$f":"U229*V$360","v":6.6744770025428581E-4},{"$f":"V229*V$360","v":6.6744770025428603E-4},1.3682677855212861E-3,1.4024744801593182E-3,1.4375363421633008E-3,1.4734747507173832E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2992289397746478E-4,2.3567096632690134E-4,2.3567096632690134E-4,4.8312548097014771E-4,4.9520361799440136E-4,5.0758370844426141E-4,5.2027330115536781E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9514158643467115E-2,5.0752012609553782E-2,5.0752012609553789E-2,0.10404162584958526,0.10664266649582489,0.10930873315822048,0.11204145148717598]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3191910315010348E-19,8.527170807288559E-19,8.527170807288559E-19,1.7480700154941545E-18,1.7917717658815086E-18,1.8365660600285462E-18,1.8824802115292595E-18]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.1612925919703933E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52590194163264836,0.53904949017346449,0.53904949017346449,1.1050514548556021,1.1326777412269922,1.1609946847576669,1.1900195518766086]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.2480302876233909E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.9717599513965306E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0580681471526293E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.57629719165814608},{"$f":"SUM(U381:U394)","v":0.59070462144959945},0.59070462144959945,1.2109444739716788,1.2412180858209707,1.272248537966495,1.3040547514156573]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.855891437520283E-2,8.8991619594678953E-2,{"$f":"V561","v":8.9424324814155076E-2},9.0291665148987663E-2,9.1146482297553025E-2,9.1987608012828542E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.2072597821836622E-2,2.2111131130833676E-2,2.214966443983073E-2,2.2220280569856348E-2,2.2280583966108353E-2,2.2330014856816797E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.1466901942572063,5.2106266853954191,5.2745631765336318,5.4064272559469719,5.5415879373456454,5.6801276357792858]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.39333096448436167,-0.44896926338198462,-0.50460756227960757,-0.62126437718618299,-0.74343865311166235,-0.8713333525976743]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6587469776405797E-17,4.631350121872474E-17,4.6039532661043682E-17,4.5442450962075613E-17,4.4786740470245993E-17,4.4069842921973591E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.673450482448859,13.304264032909815,12.935077583370772,12.153403068099438,11.324560403574932,10.446679728906638]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,{"$f":"SUM(K417:K431)","v":30.41841930480231},28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,{"$f":"SUM(U417:U431)","v":18.537441224418743},{"$f":"SUM(V417:V431)","v":18.177024205648763},{"$f":"SUM(W417:W431)","v":17.816607186878784},{"$f":"SUM(X417:X431)","v":17.051077892579073},16.236136754072575,15.369791634957895]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.8102650941202851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.11004325097880058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,1.950133561649631E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,25.100345206599631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,6.9647627201772531E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,33.877078070285307,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,3.8393014817313532E-2,3.8393014817313532E-2,3.8393014817313532E-2,0,0,0,0,0,0,0,0,0,0,-4.434752116027088E-4,-4.3270521947612198E-4,-4.3270521947612176E-4,-8.6734033483258275E-4,-8.5481714856536543E-4,-8.4112571527551663E-4,-8.2621544960332217E-4]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3738030936454604E-5,-3.8533308997052844E-5,-3.8533308997052844E-5,-7.0616130025618598E-5,-6.0303396252005324E-5,-4.9430890708445415E-5,-3.7977070265050091E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,8.084603554095364E-2,8.084603554095364E-2,8.084603554095364E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,0,0,0,0,0,-6.3151964603137253E-2,-6.3936491138213064E-2,-6.3936491138213064E-2,-0.13186407941334033,-0.13516068139867382,-0.13853969843364064,-0.14200319089448163]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,1.0387183675910933E-4,1.0387183675910933E-4,1.0387183675910933E-4,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,4.8906599945355594E-2,9.7813199890711189E-2,9.7813199890711189E-2,9.7813199890711161E-2,9.7813199890711161E-2,5.3732929529784583E-2,5.5638298897622979E-2,5.5638298897622986E-2,0.11665681490657541,0.12217427592547941,0.12789469948601198,0.13382478530211775]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,6.1047838816290986E-2,6.1047838816290986E-2,6.1047838816290986E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,1.1067105334776881E-2,1.1067105334776881E-2,1.1067105334776881E-2,0,0,0,0,0,0,0,0,0,0,2.5006407496799374E-19,2.7396855768105883E-19,2.7396855768105883E-19,5.9708169896806663E-19,6.5571049182962237E-19,7.168975482724003E-19,7.8073413847992372E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,3.7027965723008871E-9,3.7027965723008871E-9,3.7027965723008871E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,3.890437841984954E-3,3.890437841984954E-3,3.890437841984954E-3,0,0,0,0,0,0,0,0,0,0,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0.46003843619394896,0.46003843619394896,0.46003843619394896,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,0.51944891268605131,1.0388978253721026,1.0388978253721026,1.0388978253721026,1.0388978253721026,0.3516701600745426,0.36918644953904378,0.36918644953904378,0.78167451527133391,0.82884266452450728,0.87788067466829456,0.92885255865394356]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0.3031275451375588,0.3031275451375588,0.3031275451375588,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,3.122926486518178E-17,0,0,0,0,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108086,0,0,0,0,0,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0.95851428922238346,0.95851428922238346,0.95851428922238346,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,0.56835551263140693,1.1367110252628139,1.1367110252628139,1.1367110252628139,1.1367110252628139,0.34176391175865095,{"$f":"SUM(U453:U467)","v":0.3604170187699805},{"$f":"SUM(V453:V467)","v":0.3604170187699805},{"$f":"SUM(W453:W467)","v":0.76552929429971084},{"$f":"SUM(X453:X467)","v":0.81494113850649552},{"$f":"SUM(Y453:Y467)","v":0.86634511911468193},0.91980996054171127]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-0.11517904445194004,0,0,0,0,-8.8115439163600692E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2028859790900166E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.18314351644887295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.3699980387834378E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-1.1108389716902661E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.1671313525954831E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.90241787269249896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-1.0855614002497616,0,0,0,0,-0.14055033836572925,0,0,0,0,-0.11014429895450085,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.855891437520283E-2,8.8991619594678953E-2,8.9424324814155076E-2,9.0291665148987663E-2,9.1146482297553025E-2,9.1987608012828542E-2,9.281382346243186E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.2072597821836622E-2,2.2111131130833676E-2,2.214966443983073E-2,2.2220280569856348E-2,2.2280583966108353E-2,2.2330014856816797E-2,2.2367991927081846E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.1466901942572063,5.2106266853954191,5.2745631765336318,5.4064272559469719,5.5415879373456454,5.6801276357792858,5.8221308266737672]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.39333096448436167,-0.44896926338198462,-0.50460756227960757,-0.62126437718618299,-0.74343865311166235,-0.8713333525976743,-1.005158137899792]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6587469776405797E-17,4.631350121872474E-17,4.6039532661043682E-17,4.5442450962075613E-17,4.4786740470245993E-17,4.4069842921973591E-17,4.3289108783493669E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.673450482448859,13.304264032909815,12.935077583370772,12.153403068099438,11.324560403574932,10.446679728906638,9.5178271702526942]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.537441224418743,18.177024205648763,17.816607186878784,17.051077892579073,16.236136754072575,15.369791634957895,14.449981674416183]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,8.855891437520283E-2,8.8991619594678953E-2,{"$f":"V727","v":8.9424324814155076E-2},9.0291665148987663E-2,9.1146482297553025E-2,9.1987608012828542E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.2072597821836622E-2,2.2111131130833676E-2,2.214966443983073E-2,2.2220280569856348E-2,2.2280583966108353E-2,2.2330014856816797E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.1466901942572063,5.2106266853954191,5.2745631765336318,5.4064272559469719,5.5415879373456454,5.6801276357792858]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.39333096448436167,-0.44896926338198462,-0.50460756227960757,-0.62126437718618299,-0.74343865311166235,-0.8713333525976743]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6587469776405797E-17,4.631350121872474E-17,4.6039532661043682E-17,4.5442450962075613E-17,4.4786740470245993E-17,4.4069842921973591E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.673450482448859,13.304264032909815,12.935077583370772,12.153403068099438,11.324560403574932,10.446679728906638]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,{"$f":"SUM(K583:K597)","v":30.41841930480231},28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.537441224418743,18.177024205648763,17.816607186878784,17.051077892579073,16.236136754072575,15.369791634957895]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,5.8102650941202851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0.11004325097880058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,1.950133561649631E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,25.100345206599631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,6.9647627201772531E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0.49171224804451397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,2.3382461722054053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},33.877078070285307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,3.8393014817313532E-2,3.8393014817313532E-2,3.8393014817313532E-2,0,0,0,0,0,0,0,0,0,0,-4.434752116027088E-4,-4.3270521947612198E-4,-4.3270521947612176E-4,-8.6734033483258275E-4,-8.5481714856536543E-4,-8.4112571527551663E-4,-8.2621544960332217E-4]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.3738030936454604E-5,-3.8533308997052844E-5,-3.8533308997052844E-5,-7.0616130025618598E-5,-6.0303396252005324E-5,-4.9430890708445415E-5,-3.7977070265050091E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,8.084603554095364E-2,8.084603554095364E-2,8.084603554095364E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,9.6837751568671415E-2,0,0,0,0,0,-6.3151964603137253E-2,-6.3936491138213064E-2,-6.3936491138213064E-2,-0.13186407941334033,-0.13516068139867382,-0.13853969843364064,-0.14200319089448163]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,1.0387183675910933E-4,1.0387183675910933E-4,1.0387183675910933E-4,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,1.8340541829800097E-3,4.8906599945355594E-2,9.7813199890711189E-2,9.7813199890711189E-2,9.7813199890711161E-2,9.7813199890711161E-2,5.3732929529784583E-2,5.5638298897622979E-2,5.5638298897622986E-2,0.11665681490657541,0.12217427592547941,0.12789469948601198,0.13382478530211775]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,6.1047838816290986E-2,6.1047838816290986E-2,6.1047838816290986E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,1.1067105334776881E-2,1.1067105334776881E-2,1.1067105334776881E-2,0,0,0,0,0,0,0,0,0,0,2.5006407496799374E-19,2.7396855768105883E-19,2.7396855768105883E-19,5.9708169896806663E-19,6.5571049182962237E-19,7.168975482724003E-19,7.8073413847992372E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,3.7027965723008871E-9,3.7027965723008871E-9,3.7027965723008871E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,3.890437841984954E-3,3.890437841984954E-3,3.890437841984954E-3,0,0,0,0,0,0,0,0,0,0,-3.1225022567582528E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0.46003843619394896,0.46003843619394896,0.46003843619394896,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,1.0040138082639853,0.51944891268605131,1.0388978253721026,1.0388978253721026,1.0388978253721026,1.0388978253721026,0.3516701600745426,0.36918644953904378,0.36918644953904378,0.78167451527133391,0.82884266452450728,0.87788067466829456,0.92885255865394356]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0.3031275451375588,0.3031275451375588,0.3031275451375588,0,0,0,0,0,0,0,0,0,0,-2.2204460492503131E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,9.8342449608902788E-2,3.122926486518178E-17,0,0,0,0,-5.8984840480810687E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108103,0.46764923444108086,0,0,0,0,0,4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0.95851428922238346,0.95851428922238346,0.95851428922238346,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,1.6686772980656204,0.56835551263140693,1.1367110252628139,1.1367110252628139,1.1367110252628139,1.1367110252628139,0.34176391175865095,{"$f":"SUM(U619:U633)","v":0.3604170187699805},0.3604170187699805,0.76552929429971084,0.81494113850649552,0.86634511911468193,0.91980996054171127]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-0.11517904445194004,0,0,0,0,-8.8115439163600692E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2028859790900166E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.18314351644887295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.3699980387834378E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-1.1108389716902661E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.1671313525954831E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.90241787269249896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-1.0855614002497616,0,0,0,0,-0.14055033836572925,0,0,0,0,-0.11014429895450085,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,-3.8393014817313532E-2,-7.6786029634627065E-2,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-0.1151790444519406,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,-5.6898930012039273E-16,8.8115439163600123E-2,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":8.855891437520283E-2},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":8.8991619594678953E-2},8.9424324814155076E-2,9.0291665148987663E-2,9.1146482297553025E-2,9.1987608012828542E-2,9.281382346243186E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2028859790900166E-2,2.2072597821836622E-2,2.2111131130833676E-2,2.214966443983073E-2,2.2220280569856348E-2,2.2280583966108353E-2,2.2330014856816797E-2,2.2367991927081846E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,5.7294190585793316,5.6485730230383782,5.5677269874974247,5.4708892359287535,5.3740514843600824,5.2772137327914113,5.1803759812227401,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.083538229654069,5.1466901942572063,5.2106266853954191,5.2745631765336318,5.4064272559469719,5.5415879373456454,5.6801276357792858,5.8221308266737672]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0.10993937914204147,0.10983550730528235,0.10973163546852324,0.10789758128554323,0.10606352710256323,0.10422947291958322,0.10239541873660321,0.1005613645536232,5.1654764608267609E-2,-4.615843528244358E-2,-0.14397163517315476,-0.24178483506386592,-0.33959803495457708,-0.39333096448436167,-0.44896926338198462,-0.50460756227960757,-0.62126437718618299,-0.74343865311166235,-0.8713333525976743,-1.005158137899792]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,-6.1047838816290986E-2,-0.12209567763258197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,8.4342302817194299E-3,-2.6328750530574506E-3,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,-1.3699980387834331E-2,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6837533851373792E-17,4.6587469776405797E-17,4.631350121872474E-17,4.6039532661043682E-17,4.5442450962075613E-17,4.4786740470245993E-17,4.4069842921973591E-17,4.3289108783493669E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,-3.7027965723008871E-9,-7.4055931446017743E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,-3.890437841984954E-3,-7.7808756839699081E-3,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-1.1671313525954862E-2,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,-3.1225022567582528E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,24.640306770405683,24.180268334211735,23.720229898017788,22.716216089753804,21.712202281489819,20.708188473225835,19.704174664961851,18.700160856697867,18.180711944011815,17.141814118639711,16.102916293267608,15.064018467895504,14.025120642523401,13.673450482448859,13.304264032909815,12.935077583370772,12.153403068099438,11.324560403574932,10.446679728906638,9.5178271702526942]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,-0.29616278241738153,-0.59929032755494038,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.49171224804451397,0.49171224804451397,0.49171224804451397,0.39336979843561115,0.29502734882670834,0.19668489921780555,9.834244960890276E-2,-2.7755575615628914E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,-5.8984840480810687E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,2.3382461722054053,2.3382461722054053,2.3382461722054053,1.8705969377643243,1.4029477033232434,0.93529846888216239,0.46764923444108136,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,4.9960036108132044E-16,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.537441224418743,18.177024205648763,17.816607186878784,17.051077892579073,16.236136754072575,15.369791634957895,14.449981674416183]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,4.249466926646825,4.1786424778693778,4.1078180290919306,4.0369935803144834,3.9661691315370362,3.895344682759589,3.8245202339821418,3.7536957852046946,3.718283560815971,3.6474591120385238,3.5766346632610766,3.5058102144836294,3.4349857657061822,3.3995735413174586,3.364161316928735,3.3287490925400114,3.2579246437625642,3.187100194985117,3.1162757462076698]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,8.048258521084066E-2,7.9141208790659986E-2,7.7799832370479313E-2,7.645845595029864E-2,7.5117079530117967E-2,7.3775703109937293E-2,7.243432668975662E-2,7.1092950269575947E-2,7.042226205948561E-2,6.9080885639304937E-2,6.7739509219124264E-2,6.639813279894359E-2,6.5056756378762917E-2,6.4386068168672581E-2,6.3715379958582244E-2,6.3044691748491907E-2,6.1703315328311227E-2,6.0361938908130547E-2,5.9020562487949867E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,1.4262736619642651E-2,1.3906168204151585E-2,1.3549599788660518E-2,1.3193031373169451E-2,1.2836462957678384E-2,1.2479894542187318E-2,1.2123326126696251E-2,1.1766757711205184E-2,1.1588473503459651E-2,1.1231905087968584E-2,1.0875336672477517E-2,1.0518768256986451E-2,1.0162199841495384E-2,9.9839156337498507E-3,9.8056314260043173E-3,9.627347218258784E-3,9.2707788027677172E-3,8.9142103872766505E-3,8.5576419717855838E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,18.357697123114285,17.623389238189713,16.889081353265141,16.154773468340569,15.420465583415996,14.686157698491424,13.951849813566852,13.21754192864228,12.850387986179994,12.116080101255424,11.381772216330853,10.647464331406283,9.913156446481711,9.546002504019425,9.1788485615571389,8.8116946190948529,8.0773867341702825,7.3430788492457113,6.6087709643211401]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,5.0938345070152321E-3,4.5844510563137087E-3,4.0750676056121853E-3,3.5656841549106619E-3,3.0563007042091386E-3,2.5469172535076156E-3,2.0375338028060927E-3,1.5281503521045695E-3,1.273458626753808E-3,7.6407517605228486E-4,2.5469172535076158E-4,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0.35962471619527531,0.28769977295622023,0.21577482971716516,0.14384988647811009,7.1924943239055045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,1.7101284733463324,1.3681027786770659,1.0260770840077993,0.68405138933853293,0.34202569466926647,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,24.776756395640216,23.555466095743501,22.334175795846789,{"$f":"SUM(K749:K763)","v":21.112885495950074},19.891595196053359,18.670304896156647,17.862965234168254,17.05562557217986,16.651955741185667,15.844616079197273,15.037276417208883,14.230191446945842,13.423361168408151,13.019946029139305,12.616530889870461,12.213115750601615,11.406285472063924,10.599455193526236,9.7926249149885454]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,{"$f":"Inputs!G487/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,{"$f":"Inputs!G488/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,{"$f":"Inputs!G489/Inputs!G$97","v":4.249466926646825}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G490/Inputs!G$97","v":8.048258521084066E-2}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,{"$f":"Inputs!G491/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,{"$f":"Inputs!G492/Inputs!G$97","v":1.4262736619642651E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,{"$f":"Inputs!G493/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,{"$f":"Inputs!G494/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,{"$f":"Inputs!G495/Inputs!G$97","v":18.357697123114285}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,{"$f":"Inputs!G496/Inputs!G$97","v":5.0938345070152321E-3}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,{"$f":"Inputs!G497/Inputs!G$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,{"$f":"Inputs!G498/Inputs!G$97","v":0.35962471619527531}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,{"$f":"Inputs!G499/Inputs!G$97","v":1.7101284733463324}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,{"$f":"Inputs!G500/Inputs!G$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},24.776756395640216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,7.0824448777447077E-2,7.0824448777447077E-2,7.0824448777447077E-2,7.0824448777447077E-2,7.0824448777447077E-2,7.0824448777447077E-2,7.0824448777447077E-2,3.5412224388723532E-2,7.0824448777447063E-2,7.0824448777447063E-2,7.0824448777447063E-2,7.0824448777447063E-2,3.5412224388723525E-2,3.5412224388723525E-2,3.5412224388723525E-2,7.0824448777447049E-2,7.0824448777447049E-2,7.0824448777447049E-2,7.0824448777447035E-2]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,1.3413764201806776E-3,1.3413764201806778E-3,1.3413764201806778E-3,1.3413764201806778E-3,1.341376420180678E-3,1.341376420180678E-3,1.3413764201806783E-3,6.7068821009033913E-4,1.3413764201806783E-3,1.3413764201806785E-3,1.3413764201806785E-3,1.3413764201806787E-3,6.7068821009033934E-4,6.7068821009033934E-4,6.7068821009033945E-4,1.3413764201806789E-3,1.3413764201806789E-3,1.3413764201806789E-3,1.3413764201806787E-3]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,3.5656841549106628E-4,3.5656841549106628E-4,3.5656841549106628E-4,3.5656841549106623E-4,3.5656841549106623E-4,3.5656841549106623E-4,3.5656841549106623E-4,1.7828420774553309E-4,3.5656841549106617E-4,3.5656841549106617E-4,3.5656841549106617E-4,3.5656841549106612E-4,1.7828420774553306E-4,1.7828420774553306E-4,1.7828420774553303E-4,3.5656841549106606E-4,3.5656841549106606E-4,3.5656841549106601E-4,3.5656841549106601E-4]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0.73430788492457144,0.73430788492457133,0.73430788492457133,0.73430788492457133,0.73430788492457122,0.73430788492457122,0.73430788492457122,0.36715394246228555,0.73430788492457111,0.73430788492457111,0.73430788492457122,0.73430788492457122,0.36715394246228561,0.36715394246228555,0.36715394246228555,0.73430788492457111,0.73430788492457111,0.73430788492457111,0.73430788492457111]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,5.0938345070152317E-4,5.0938345070152317E-4,5.0938345070152317E-4,5.0938345070152317E-4,5.0938345070152306E-4,5.0938345070152317E-4,5.0938345070152317E-4,2.5469172535076158E-4,5.0938345070152317E-4,5.0938345070152327E-4,2.5469172535076158E-4,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,7.1924943239055059E-2,7.1924943239055059E-2,7.1924943239055059E-2,7.1924943239055045E-2,7.1924943239055045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0.34202569466926647,0.34202569466926647,0.34202569466926641,0.34202569466926647,0.34202569466926647,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,1.2212902998967134,1.2212902998967132,1.2212902998967132,1.2212902998967132,1.221290299896713,0.80733966198839158,0.80733966198839158,0.40366983099419573,0.80733966198839147,0.80733966198839147,0.80708497026304071,0.80683027853768996,0.40341513926884498,0.40341513926884492,0.40341513926884492,0.80683027853768985,0.80683027853768985,0.80683027853768985,0.80683027853768985]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2002"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,4.249466926646825,4.1786424778693778,4.1078180290919306,4.0369935803144834,3.9661691315370362,3.895344682759589,3.8245202339821418,3.7536957852046946,3.718283560815971,3.6474591120385238,3.5766346632610766,3.5058102144836294,3.4349857657061822,3.3995735413174586,3.364161316928735,3.3287490925400114,3.2579246437625642,3.187100194985117,3.1162757462076698,3.0454512974302226]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,8.048258521084066E-2,7.9141208790659986E-2,7.7799832370479313E-2,7.645845595029864E-2,7.5117079530117967E-2,7.3775703109937293E-2,7.243432668975662E-2,7.1092950269575947E-2,7.042226205948561E-2,6.9080885639304937E-2,6.7739509219124264E-2,6.639813279894359E-2,6.5056756378762917E-2,6.4386068168672581E-2,6.3715379958582244E-2,6.3044691748491907E-2,6.1703315328311227E-2,6.0361938908130547E-2,5.9020562487949867E-2,5.7679186067769186E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,1.4262736619642651E-2,1.3906168204151585E-2,1.3549599788660518E-2,1.3193031373169451E-2,1.2836462957678384E-2,1.2479894542187318E-2,1.2123326126696251E-2,1.1766757711205184E-2,1.1588473503459651E-2,1.1231905087968584E-2,1.0875336672477517E-2,1.0518768256986451E-2,1.0162199841495384E-2,9.9839156337498507E-3,9.8056314260043173E-3,9.627347218258784E-3,9.2707788027677172E-3,8.9142103872766505E-3,8.5576419717855838E-3,8.2010735562945171E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,18.357697123114285,17.623389238189713,16.889081353265141,16.154773468340569,15.420465583415996,14.686157698491424,13.951849813566852,13.21754192864228,12.850387986179994,12.116080101255424,11.381772216330853,10.647464331406283,9.913156446481711,9.546002504019425,9.1788485615571389,8.8116946190948529,8.0773867341702825,7.3430788492457113,6.6087709643211401,5.8744630793965689]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,5.0938345070152321E-3,4.5844510563137087E-3,4.0750676056121853E-3,3.5656841549106619E-3,3.0563007042091386E-3,2.5469172535076156E-3,2.0375338028060927E-3,1.5281503521045695E-3,1.273458626753808E-3,7.6407517605228486E-4,2.5469172535076158E-4,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0.35962471619527531,0.28769977295622023,0.21577482971716516,0.14384988647811009,7.1924943239055045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,1.7101284733463324,1.3681027786770659,1.0260770840077993,0.68405138933853293,0.34202569466926647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},24.776756395640216,23.555466095743501,22.334175795846789,21.112885495950074,19.891595196053359,18.670304896156647,17.862965234168254,17.05562557217986,16.651955741185667,15.844616079197273,15.037276417208883,14.230191446945842,13.423361168408151,13.019946029139305,12.616530889870461,12.213115750601615,11.406285472063924,10.599455193526236,9.7926249149885454,8.985794636450855]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.87920513617739,18.309979343510602,17.740753550843809,17.171527758177017,16.033076172843433,14.894624587509849,13.756173002176267]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.309979343510602,17.740753550843809,17.171527758177017,16.033076172843437,14.894624587509851,13.756173002176268]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.537441224418743,18.177024205648763,17.816607186878784,17.051077892579073,16.236136754072575,15.369791634957895]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,32.918563781062929,31.960049491840547,32.087096602867931,30.41841930480231,28.749742006736685,27.081064708671072,25.412387410605447,23.884260450905558,23.315904938274151,22.179193913011336,21.04248288774852,19.905771862485707,18.879205136177394,18.537441224418743,18.177024205648763,17.816607186878784,17.051077892579073,16.236136754072575,15.369791634957895]

{"sheet":"2003","index":18,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2003"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(I9>=1)*(I9-I$6)","v":79},{"$f":"(J9>=1)*(J9-J$6)","v":78},77,76,75,74,73.5,72.5,71.5,70.5,69.5,69,68.5,68,67,66,65]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(I10>=1)*(I10-I$6)","v":59},58,57,56,55,54,53.5,52.5,51.5,50.5,49.5,49,48.5,48,47,46,45]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55,54,53.5,52.5,51.5,50.5,49.5,49,48.5,48,47,46,45]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55,54,53.5,52.5,51.5,50.5,49.5,49,48.5,48,47,46,45]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55,54,53.5,52.5,51.5,50.5,49.5,49,48.5,48,47,46,45]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28.5,28,27,26,25]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28.5,28,27,26,25]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35,34,33.5,32.5,31.5,30.5,29.5,29,28.5,28,27,26,25]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20,19,18.5,17.5,16.5,15.5,14.5,14,13.5,13,12,11,10]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,{"$f":"(J18>=1)*(J18-J$6)","v":8},7,6,5,4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11369956728941358,0.11287565738151928,{"$f":"V171","v":0.11205174747362498},0.11040392765783638,0.10875610784204778,0.10710828802625919]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8341668599333764E-2,2.8052467899340561E-2,2.7763267199347359E-2,2.7184865799360955E-2,2.6606464399374551E-2,2.6028062999388146E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,8.2768061051228141,8.2001690115568628,8.0468948244249585,7.8936206372930542,7.7403464501611499,7.5870722630292455,7.5104351694632934,7.4337980758973412,7.357160982331389,7.2038867951994847,7.0506126080675804,6.8973384209356761]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0463856597963691E-17,2.0111031484205698E-17,1.9758206370447704E-17,1.9052556142931713E-17,1.8346905915415723E-17,1.7641255687899732E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4106427663272819E-18,3.3518385807009496E-18,3.2930343950746173E-18,3.1754260238219524E-18,3.0578176525692874E-18,2.9402092813166224E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.340988139548873,12.864524277422127,12.388060415295381,11.43513269104189,10.482204966788398,9.5292772425349082]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,20.993464544900913,20.439250478600329,19.885036412299744,18.776608279698571,17.668180147097402,16.559752014496233]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H487","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H489","v":9.1350119418482336}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H490","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H492","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H495","v":23.745688936558711}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H496","v":0.23484878169864978}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H498","v":0.45350109569394442}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H499","v":4.0844494776009181}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,37.653500233400457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H868","v":3.3010047542133998E-2},{"$f":"Inputs!I868","v":3.3010047542133998E-2},{"$f":"Inputs!J868","v":0},{"$f":"Inputs!K868","v":0},{"$f":"Inputs!L868","v":0},{"$f":"Inputs!M868","v":0},{"$f":"Inputs!N868","v":0},{"$f":"Inputs!O868","v":0},{"$f":"Inputs!P868","v":0},{"$f":"Inputs!Q868","v":0},{"$f":"Inputs!R868","v":0},{"$f":"Inputs!S868","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":8.2390990789430124E-4},8.2390990789430124E-4,8.2390990789430135E-4,1.6478198157886027E-3,1.6478198157886027E-3,1.6478198157886027E-3,1.6478198157886029E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H869","v":0},{"$f":"Inputs!I869","v":0},{"$f":"Inputs!J869","v":0},{"$f":"Inputs!K869","v":0},{"$f":"Inputs!L869","v":0},{"$f":"Inputs!M869","v":0},{"$f":"Inputs!N869","v":0},{"$f":"Inputs!O869","v":0},{"$f":"Inputs!P869","v":0},{"$f":"Inputs!Q869","v":0},{"$f":"Inputs!R869","v":0},{"$f":"Inputs!S869","v":0},2.8920069999320168E-4,2.8920069999320168E-4,2.8920069999320168E-4,5.7840139998640335E-4,5.7840139998640325E-4,5.7840139998640325E-4,5.7840139998640325E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H870","v":4.8477420785697639E-2},{"$f":"Inputs!I870","v":4.8477420785697639E-2},{"$f":"Inputs!J870","v":0.15225019903080386},{"$f":"Inputs!K870","v":0.15225019903080386},{"$f":"Inputs!L870","v":0.15225019903080386},{"$f":"Inputs!M870","v":0.15225019903080386},{"$f":"Inputs!N870","v":0.15225019903080386},{"$f":"Inputs!O870","v":0},{"$f":"Inputs!P870","v":0},{"$f":"Inputs!Q870","v":0},{"$f":"Inputs!R870","v":0},{"$f":"Inputs!S870","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H871","v":1.5460598592037533E-4},{"$f":"Inputs!I871","v":1.5460598592037533E-4},{"$f":"Inputs!J871","v":0},{"$f":"Inputs!K871","v":0},{"$f":"Inputs!L871","v":0},{"$f":"Inputs!M871","v":0},{"$f":"Inputs!N871","v":0},{"$f":"Inputs!O871","v":7.6637093565952039E-2},{"$f":"Inputs!P871","v":0.15327418713190408},{"$f":"Inputs!Q871","v":0.15327418713190408},{"$f":"Inputs!R871","v":0.15327418713190408},{"$f":"Inputs!S871","v":0.15327418713190405},7.6637093565951969E-2,7.6637093565951969E-2,7.6637093565951969E-2,0.15327418713190394,0.15327418713190394,0.15327418713190391,0.15327418713190391]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H872","v":6.2301272897546715E-2},{"$f":"Inputs!I872","v":6.2301272897546715E-2},{"$f":"Inputs!J872","v":0},{"$f":"Inputs!K872","v":0},{"$f":"Inputs!L872","v":0},{"$f":"Inputs!M872","v":0},{"$f":"Inputs!N872","v":0},{"$f":"Inputs!O872","v":0},{"$f":"Inputs!P872","v":0},{"$f":"Inputs!Q872","v":0},{"$f":"Inputs!R872","v":0},{"$f":"Inputs!S872","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H873","v":9.5597679836859611E-3},{"$f":"Inputs!I873","v":9.5597679836859611E-3},{"$f":"Inputs!J873","v":0},{"$f":"Inputs!K873","v":0},{"$f":"Inputs!L873","v":0},{"$f":"Inputs!M873","v":0},{"$f":"Inputs!N873","v":0},{"$f":"Inputs!O873","v":0},{"$f":"Inputs!P873","v":0},{"$f":"Inputs!Q873","v":0},{"$f":"Inputs!R873","v":0},{"$f":"Inputs!S873","v":0},3.5282511375799469E-19,3.5282511375799469E-19,3.5282511375799469E-19,7.0565022751598947E-19,7.0565022751598937E-19,7.0565022751598937E-19,7.0565022751598928E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H874","v":3.6124844504264072E-9},{"$f":"Inputs!I874","v":3.6124844504264072E-9},{"$f":"Inputs!J874","v":0},{"$f":"Inputs!K874","v":0},{"$f":"Inputs!L874","v":0},{"$f":"Inputs!M874","v":0},{"$f":"Inputs!N874","v":0},{"$f":"Inputs!O874","v":0},{"$f":"Inputs!P874","v":0},{"$f":"Inputs!Q874","v":0},{"$f":"Inputs!R874","v":0},{"$f":"Inputs!S874","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H875","v":3.8714600964142917E-3},{"$f":"Inputs!I875","v":3.8714600964142917E-3},{"$f":"Inputs!J875","v":0},{"$f":"Inputs!K875","v":0},{"$f":"Inputs!L875","v":0},{"$f":"Inputs!M875","v":0},{"$f":"Inputs!N875","v":0},{"$f":"Inputs!O875","v":0},{"$f":"Inputs!P875","v":0},{"$f":"Inputs!Q875","v":0},{"$f":"Inputs!R875","v":0},{"$f":"Inputs!S875","v":0},5.8804185626332444E-20,5.8804185626332444E-20,5.8804185626332444E-20,1.1760837125266491E-19,1.1760837125266491E-19,1.1760837125266491E-19,1.1760837125266489E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H876","v":0.44546219421531502},{"$f":"Inputs!I876","v":0.44546219421531502},{"$f":"Inputs!J876","v":0.94982755746234848},{"$f":"Inputs!K876","v":0.94982755746234848},{"$f":"Inputs!L876","v":0.94982755746234848},{"$f":"Inputs!M876","v":0.94982755746234848},{"$f":"Inputs!N876","v":0.94982755746234848},{"$f":"Inputs!O876","v":0.47646386212674591},{"$f":"Inputs!P876","v":0.95292772425349181},{"$f":"Inputs!Q876","v":0.95292772425349181},{"$f":"Inputs!R876","v":0.95292772425349181},{"$f":"Inputs!S876","v":0.95292772425349181},0.47646386212674546,0.47646386212674546,0.47646386212674546,0.95292772425349093,0.95292772425349082,0.9529277242534907,0.95292772425349082]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H877","v":0.3249005038291734},{"$f":"Inputs!I877","v":0.3249005038291734},{"$f":"Inputs!J877","v":0},{"$f":"Inputs!K877","v":0},{"$f":"Inputs!L877","v":0},{"$f":"Inputs!M877","v":0},{"$f":"Inputs!N877","v":0},{"$f":"Inputs!O877","v":0},{"$f":"Inputs!P877","v":0},{"$f":"Inputs!Q877","v":0},{"$f":"Inputs!R877","v":0},{"$f":"Inputs!S877","v":0},-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H878","v":0},{"$f":"Inputs!I878","v":0},{"$f":"Inputs!J878","v":0},{"$f":"Inputs!K878","v":0},{"$f":"Inputs!L878","v":0},{"$f":"Inputs!M878","v":0},{"$f":"Inputs!N878","v":0},{"$f":"Inputs!O878","v":0},{"$f":"Inputs!P878","v":0},{"$f":"Inputs!Q878","v":0},{"$f":"Inputs!R878","v":0},{"$f":"Inputs!S878","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H879","v":0},{"$f":"Inputs!I879","v":0},{"$f":"Inputs!J879","v":9.0700219138788896E-2},{"$f":"Inputs!K879","v":9.0700219138788896E-2},{"$f":"Inputs!L879","v":9.0700219138788896E-2},{"$f":"Inputs!M879","v":9.0700219138788896E-2},{"$f":"Inputs!N879","v":9.0700219138788868E-2},{"$f":"Inputs!O879","v":0},{"$f":"Inputs!P879","v":0},{"$f":"Inputs!Q879","v":0},{"$f":"Inputs!R879","v":0},{"$f":"Inputs!S879","v":0},3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H880","v":0},{"$f":"Inputs!I880","v":0},{"$f":"Inputs!J880","v":0.81688989552018365},{"$f":"Inputs!K880","v":0.81688989552018365},{"$f":"Inputs!L880","v":0.81688989552018365},{"$f":"Inputs!M880","v":0.81688989552018365},{"$f":"Inputs!N880","v":0.81688989552018332},{"$f":"Inputs!O880","v":0},{"$f":"Inputs!P880","v":0},{"$f":"Inputs!Q880","v":0},{"$f":"Inputs!R880","v":0},{"$f":"Inputs!S880","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":9.2986269069475966E-16},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0.92773727694837183,0.92773727694837183,2.009667871152125,2.009667871152125,2.009667871152125,2.009667871152125,2.0096678711521245,0.5531009556926979,1.1062019113853958,1.1062019113853958,1.1062019113853958,1.1062019113853958,0.55421406630058567,0.5542140663005849,0.5542140663005849,1.1084281326011698,1.1084281326011698,1.1084281326011696,1.1084281326011698]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!H1316","v":0},null,null,null,null,{"$f":"Inputs!H1356","v":-6.6020095084267982E-2},null,null,null,null,{"$f":"-Inputs!H1377","v":-0.11452347719730789}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!H1317","v":0},null,null,null,null,{"$f":"Inputs!H1357","v":0},null,null,null,null,{"$f":"-Inputs!H1378","v":-2.8630869299326966E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1318","v":0},null,null,null,null,{"$f":"Inputs!H1358","v":0},null,null,null,null,{"$f":"-Inputs!H1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1319","v":0},null,null,null,null,{"$f":"Inputs!H1359","v":-3.0921197184075071E-4},null,null,null,null,{"$f":"-Inputs!H1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!H1320","v":-0.12460254579509343},null,null,null,null,{"$f":"Inputs!H1360","v":0},null,null,null,null,{"$f":"-Inputs!H1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!H1321","v":0},null,null,null,null,{"$f":"Inputs!H1361","v":-1.9119535967371943E-2},null,null,null,null,{"$f":"-Inputs!H1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!H1322","v":-7.2249689008528143E-9},null,null,null,null,{"$f":"Inputs!H1362","v":0},null,null,null,null,{"$f":"-Inputs!H1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!H1323","v":0},null,null,null,null,{"$f":"Inputs!H1363","v":-7.7429201928285868E-3},null,null,null,null,{"$f":"-Inputs!H1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!H1324","v":0},null,null,null,null,{"$f":"Inputs!H1364","v":0},null,null,null,null,{"$f":"-Inputs!H1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!H1325","v":-0.414952225959697},null,null,null,null,{"$f":"Inputs!H1365","v":0},null,null,null,null,{"$f":"-Inputs!H1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!H1326","v":0},null,null,null,null,{"$f":"Inputs!H1366","v":0},null,null,null,null,{"$f":"-Inputs!H1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!H1327","v":0},null,null,null,null,{"$f":"Inputs!H1367","v":-3.1229264865181768E-17},null,null,null,null,{"$f":"-Inputs!H1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!H1328","v":0},null,null,null,null,{"$f":"Inputs!H1368","v":-3.7475117838218143E-16},null,null,null,null,{"$f":"-Inputs!H1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!H1329","v":0},null,null,null,null,{"$f":"Inputs!H1369","v":0},null,null,null,null,{"$f":"-Inputs!H1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-0.53955477897975934,0,0,0,0,-9.3191763216309662E-2,0,0,0,0,-0.14315434649663486,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11369956728941358,0.11287565738151928,0.11205174747362498,0.11040392765783638,0.10875610784204778,0.10710828802625919,0.10546046821047059]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8341668599333764E-2,2.8052467899340561E-2,2.7763267199347359E-2,2.7184865799360955E-2,2.6606464399374551E-2,2.6028062999388146E-2,2.5449661599401742E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.2768061051228141},8.2001690115568628,8.0468948244249585,7.8936206372930542,7.7403464501611499,7.5870722630292455,7.5104351694632934,7.4337980758973412,7.357160982331389,7.2038867951994847,7.0506126080675804,6.8973384209356761,6.7440642338037717]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0463856597963691E-17,2.0111031484205698E-17,1.9758206370447704E-17,1.9052556142931713E-17,1.8346905915415723E-17,1.7641255687899732E-17,1.6935605460383742E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4106427663272819E-18,3.3518385807009496E-18,3.2930343950746173E-18,3.1754260238219524E-18,3.0578176525692874E-18,2.9402092813166224E-18,2.8226009100639575E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.340988139548873,12.864524277422127,12.388060415295381,11.43513269104189,10.482204966788398,9.5292772425349082,8.5763495182814182]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,20.993464544900913,{"$f":"SUM(U171:U185)","v":20.439250478600329},{"$f":"SUM(V171:V185)","v":19.885036412299744},{"$f":"SUM(W171:W185)","v":18.776608279698571},17.668180147097402,16.559752014496233,15.451323881895062]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11369956728941358,0.11287565738151928,{"$f":"V337","v":0.11205174747362498},0.11040392765783638,0.10875610784204778,0.10710828802625919]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8341668599333764E-2,2.8052467899340561E-2,2.7763267199347359E-2,2.7184865799360955E-2,2.6606464399374551E-2,2.6028062999388146E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7663709356595203,-0.84300802922547224,-0.91964512279142419,-1.0729193099233281,-1.226193497055232,-1.3794676841871358]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0463856597963691E-17,2.0111031484205698E-17,1.9758206370447704E-17,1.9052556142931713E-17,1.8346905915415723E-17,1.7641255687899732E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4106427663272819E-18,3.3518385807009496E-18,3.2930343950746173E-18,3.1754260238219524E-18,3.0578176525692874E-18,2.9402092813166224E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.340988139548873,12.864524277422127,12.388060415295381,11.43513269104189,10.482204966788398,9.5292772425349082]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,36.72576295645208,36.337580458483473,{"$f":"SUM(K193:K207)","v":34.32791258733134},32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,{"$f":"SUM(U193:U207)","v":20.993464544900917},{"$f":"SUM(V193:V207)","v":20.439250478600329},{"$f":"SUM(W193:W207)","v":19.885036412299744},{"$f":"SUM(X193:X207)","v":18.776608279698571},17.668180147097402,16.559752014496233]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.1350119418482336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.745688936558711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0.23484878169864978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,37.653500233400457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,3.3010047542133998E-2,3.3010047542133998E-2,0,0,0,0,0,0,0,0,0,0,8.2390990789430124E-4,8.2390990789430124E-4,8.2390990789430135E-4,1.6478198157886027E-3,1.6478198157886027E-3,1.6478198157886027E-3,1.6478198157886029E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8920069999320168E-4,2.8920069999320168E-4,2.8920069999320168E-4,5.7840139998640335E-4,5.7840139998640325E-4,5.7840139998640325E-4,5.7840139998640325E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,4.8477420785697639E-2,4.8477420785697639E-2,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,1.5460598592037533E-4,1.5460598592037533E-4,0,0,0,0,0,7.6637093565952039E-2,0.15327418713190408,0.15327418713190408,0.15327418713190408,0.15327418713190405,7.6637093565951969E-2,7.6637093565951969E-2,7.6637093565951969E-2,0.15327418713190394,0.15327418713190394,0.15327418713190391,0.15327418713190391]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,6.2301272897546715E-2,6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,9.5597679836859611E-3,9.5597679836859611E-3,0,0,0,0,0,0,0,0,0,0,3.5282511375799469E-19,3.5282511375799469E-19,3.5282511375799469E-19,7.0565022751598947E-19,7.0565022751598937E-19,7.0565022751598937E-19,7.0565022751598928E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,3.6124844504264072E-9,3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,3.8714600964142917E-3,3.8714600964142917E-3,0,0,0,0,0,0,0,0,0,0,5.8804185626332444E-20,5.8804185626332444E-20,5.8804185626332444E-20,1.1760837125266491E-19,1.1760837125266491E-19,1.1760837125266491E-19,1.1760837125266489E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0.44546219421531502,0.44546219421531502,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.47646386212674591,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.47646386212674546,0.47646386212674546,0.47646386212674546,0.95292772425349093,0.95292772425349082,0.9529277242534907,0.95292772425349082]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0.3249005038291734,0.3249005038291734,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788868E-2,0,0,0,0,0,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018332,0,0,0,0,0,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0.92773727694837183,0.92773727694837183,2.009667871152125,2.009667871152125,2.009667871152125,2.009667871152125,2.0096678711521245,0.5531009556926979,1.1062019113853958,1.1062019113853958,1.1062019113853958,1.1062019113853958,{"$f":"SUM(T229:T243)","v":0.55421406630058567},{"$f":"SUM(U229:U243)","v":0.5542140663005849},{"$f":"SUM(V229:V243)","v":0.5542140663005849},{"$f":"SUM(W229:W243)","v":1.1084281326011698},{"$f":"SUM(X229:X243)","v":1.1084281326011698},{"$f":"SUM(Y229:Y243)","v":1.1084281326011696},1.1084281326011698]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-6.6020095084267982E-2,0,0,0,0,-0.11452347719730789,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8630869299326966E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-3.0921197184075071E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-0.12460254579509343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,-1.9119535967371943E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-7.2249689008528143E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-7.7429201928285868E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.414952225959697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-3.1229264865181768E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,-3.7475117838218143E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-0.53955477897975934,0,0,0,0,-9.3191763216309662E-2,0,0,0,0,-0.14315434649663486,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0.11452347719730788},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.11369956728941358},0.11287565738151928,0.11205174747362498,0.11040392765783638,0.10875610784204778,0.10710828802625919,0.10546046821047059]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8341668599333764E-2,2.8052467899340561E-2,2.7763267199347359E-2,2.7184865799360955E-2,2.6606464399374551E-2,2.6028062999388146E-2,2.5449661599401742E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7663709356595203,-0.84300802922547224,-0.91964512279142419,-1.0729193099233281,-1.226193497055232,-1.3794676841871358,-1.5327418713190397]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0463856597963691E-17,2.0111031484205698E-17,1.9758206370447704E-17,1.9052556142931713E-17,1.8346905915415723E-17,1.7641255687899732E-17,1.6935605460383742E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4106427663272819E-18,3.3518385807009496E-18,3.2930343950746173E-18,3.1754260238219524E-18,3.0578176525692874E-18,2.9402092813166224E-18,2.8226009100639575E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.340988139548873,12.864524277422127,12.388060415295381,11.43513269104189,10.482204966788398,9.5292772425349082,8.5763495182814182]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,20.993464544900917,20.439250478600329,19.885036412299744,18.776608279698571,17.668180147097402,16.559752014496233,15.451323881895066]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.422706440172624E-3},1.4300180401934221E-3,{"$f":"(U417*U$359)","v":1.4300180401934221E-3},{"$f":"(W417*W$359)","v":2.9065519209872637E-3},2.9353970286579425E-3,2.9638677967615381E-3,2.9919274801274024E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5567661004315594E-4,3.5645779797091923E-4,3.5645779797091923E-4,7.2016104141472102E-4,7.2278426452280012E-4,7.2508854813539898E-4,7.2705630576330108E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10282140953099814,0.10409874309706992,0.10409874309706992,0.21469562502119807,0.22006301564672801,0.22556459103789619,0.23120370581384359]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.5684507942498517E-3,-9.6387725089879615E-3,-9.6387725089879615E-3,-2.3855668151277667E-2,-2.852791455764439E-2,-3.3418863491734896E-2,-3.8536529925931394E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5860223474760433E-19,2.573772689260179E-19,2.573772689260179E-19,5.1251383666873828E-19,5.0656208919879636E-19,4.9999243320743936E-19,4.927776931107652E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3100372457934055E-20,4.2896211487669652E-20,4.2896211487669652E-20,8.5418972778123058E-20,8.4427014866466065E-20,8.3332072201239901E-20,8.2129615518460886E-20]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1716519479730059,0.1677917882044366,0.1677917882044366,0.3213354924217568,0.30402870328902565,0.28565574001689437,0.26617411064160085]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8960595932694488E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3153073827673023E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1551532235163197E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.26768328975996997},{"$f":"SUM(U363:U376)","v":0.26403823463068288},0.26403823463068288,0.51580216225407916,0.49922198567129,0.4814904239079526,0.4625602703154037]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":8.3414520602503959E-4},{"$f":"U229*V$360","v":8.5499883617566532E-4},{"$f":"V229*V$360","v":8.5499883617566543E-4},1.7527476141601141E-3,1.7965663045141169E-3,1.8414804621269694E-3,1.8875174736801437E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9279339302394061E-4,3.0011322784953906E-4,3.0011322784953906E-4,6.1523211709155505E-4,6.3061292001884378E-4,6.4637824301931482E-4,6.6253769909479761E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7589143654201956E-2,7.9528872245556978E-2,7.9528872245556978E-2,0.16303418810339179,0.16711004280597658,0.17128779387612594,0.17556998872302906]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5720820248253036E-19,3.661384075445935E-19,3.661384075445935E-19,7.5058373546641679E-19,7.6934832885307706E-19,7.8858203707440383E-19,8.0829658800126373E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.953470041375506E-20,6.1023067924098912E-20,6.1023067924098912E-20,1.2509728924440281E-19,1.2822472147551285E-19,1.3143033951240066E-19,1.3471609800021063E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48238289481546981,0.49444246718585644,0.49444246718585644,1.0136070577310057,1.0389472341742807,1.0649209150286374,1.0915439379043532]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.6200757190584772E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5168423233805272E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4141422292992276E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.56109897706872147},{"$f":"SUM(U381:U394)","v":0.57512645149543862},0.57512645149543862,1.179009225565649,1.2084844562047903,1.2386965676099095,1.2696639818001572]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11511203843145545,0.11568705763547321,{"$f":"V561","v":0.11626207683949097},0.11741588114631812,0.11855471187046195,0.11967709920509652]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8693752516346181E-2,2.8750097086467561E-2,2.8806441656588942E-2,2.8911370580912109E-2,2.9003541925416064E-2,2.9082252230532148E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.3796275146538122,8.4837262577508827,8.5878250008479533,8.8025206258691515,9.0225836415158795,9.2481482325537758]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7758914365420202,-0.86505908129656517,-0.95422672605111014,-1.1411165823057796,-1.3367545396694005,-1.5414611970372614]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0609314605368182E-17,2.0500553466749606E-17,2.0262483567951926E-17,1.9999697328297645E-17,1.9711107724430679E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.4348857675613639E-18,3.4167589111249346E-18,3.3770805946586546E-18,3.3332828880496078E-18,3.2851846207384471E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.506721054833156,13.180070375851736,12.853419696870317,12.161148131561069,11.426229600675814,10.646964425664072]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,36.72576295645208,36.337580458483473,{"$f":"SUM(K417:K431)","v":34.32791258733134},32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,{"$f":"SUM(U417:U431)","v":21.25426292389275},{"$f":"SUM(V417:V431)","v":20.943174707027993},{"$f":"SUM(W417:W431)","v":20.632086490163239},{"$f":"SUM(X417:X431)","v":19.968879426851672},19.259616956318172,18.502410812616215]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.1350119418482336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.745688936558711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0.23484878169864978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,37.653500233400457,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,3.3010047542133998E-2,3.3010047542133998E-2,0,0,0,0,0,0,0,0,0,0,-5.8856123414758438E-4,-5.7501920401775675E-4,-5.7501920401775665E-4,-1.1538043068271497E-3,-1.1388307241438256E-3,-1.1223873346345686E-3,-1.1044100064472586E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.288321701921533E-5,-5.6344570121380174E-5,-5.6344570121380174E-5,-1.0492892432316598E-4,-9.2171344503956336E-5,-7.8710305116084156E-5,-6.4518606668503473E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,4.8477420785697639E-2,4.8477420785697639E-2,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0,0,0,0,0,-0.10282140953099814,-0.10409874309706992,-0.10409874309706992,-0.21469562502119807,-0.22006301564672801,-0.22556459103789619,-0.23120370581384359]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,1.5460598592037533E-4,1.5460598592037533E-4,0,0,0,0,0,7.6637093565952039E-2,0.15327418713190408,0.15327418713190408,0.15327418713190408,0.15327418713190405,8.6157594448451807E-2,8.9167644754544945E-2,8.9167644754544945E-2,0.18688985625466947,0.19563795736362097,0.20470665736786084,0.21410651864896046]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,6.2301272897546715E-2,6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,9.5597679836859611E-3,9.5597679836859611E-3,0,0,0,0,0,0,0,0,0,0,9.860596773492603E-20,1.087611386185756E-19,1.087611386185756E-19,2.3806989879767852E-19,2.6278623965428069E-19,2.8858960386696448E-19,3.1551889489049853E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,3.6124844504264072E-9,3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,3.8714600964142917E-3,3.8714600964142917E-3,0,0,0,0,0,0,0,0,0,0,1.6434327955821005E-20,1.812685643642926E-20,1.812685643642926E-20,3.9678316466279749E-20,4.3797706609046787E-20,4.8098267311160754E-20,5.2586482481749743E-20]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0.44546219421531502,0.44546219421531502,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.47646386212674591,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.31073094684246394,0.32665067898141986,0.32665067898141986,0.69227156530924883,0.73491853088525505,0.77926517501174297,0.82536982726275232]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0.3249005038291734,0.3249005038291734,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788868E-2,0,0,0,0,0,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018332,0,0,0,0,0,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0.92773727694837183,0.92773727694837183,2.009667871152125,2.009667871152125,2.009667871152125,2.009667871152125,2.0096678711521245,0.5531009556926979,1.1062019113853958,1.1062019113853958,1.1062019113853958,1.1062019113853958,0.29341568730875167,{"$f":"SUM(U453:U467)","v":0.31108821686475574},{"$f":"SUM(V453:V467)","v":0.31108821686475574},{"$f":"SUM(W453:W467)","v":0.66320706331156987},{"$f":"SUM(X453:X467)","v":0.70926247053350022},{"$f":"SUM(Y453:Y467)","v":0.75720614370195694},0.80710371148475346]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-6.6020095084267982E-2,0,0,0,0,-0.11452347719730789,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8630869299326966E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,-3.0921197184075071E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-0.12460254579509343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.9119535967371943E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-7.2249689008528143E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-7.7429201928285868E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.414952225959697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-3.1229264865181768E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-3.7475117838218143E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-0.53955477897975934,0,0,0,0,-9.3191763216309662E-2,0,0,0,0,-0.14315434649663486,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11511203843145545,0.11568705763547321,0.11626207683949097,0.11741588114631812,0.11855471187046195,0.11967709920509652,0.12078150921154378]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8693752516346181E-2,2.8750097086467561E-2,2.8806441656588942E-2,2.8911370580912109E-2,2.9003541925416064E-2,2.9082252230532148E-2,2.9146770837200651E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.3796275146538122,8.4837262577508827,8.5878250008479533,8.8025206258691515,9.0225836415158795,9.2481482325537758,9.4793519383676195]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7758914365420202,-0.86505908129656517,-0.95422672605111014,-1.1411165823057796,-1.3367545396694005,-1.5414611970372614,-1.7555677156862219]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0609314605368182E-17,2.0500553466749606E-17,2.0262483567951926E-17,1.9999697328297645E-17,1.9711107724430679E-17,1.939558882954018E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.4348857675613639E-18,3.4167589111249346E-18,3.3770805946586546E-18,3.3332828880496078E-18,3.2851846207384471E-18,3.2325981382566973E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.506721054833156,13.180070375851736,12.853419696870317,12.161148131561069,11.426229600675814,10.646964425664072,9.8215945984013189]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,21.25426292389275,20.943174707027993,20.632086490163239,19.968879426851672,19.259616956318172,18.502410812616215,17.695307101131462]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,0.11511203843145545,0.11568705763547321,{"$f":"V727","v":0.11626207683949097},0.11741588114631812,0.11855471187046195,0.11967709920509652]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8693752516346181E-2,2.8750097086467561E-2,2.8806441656588942E-2,2.8911370580912109E-2,2.9003541925416064E-2,2.9082252230532148E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.3796275146538122,8.4837262577508827,8.5878250008479533,8.8025206258691515,9.0225836415158795,9.2481482325537758]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7758914365420202,-0.86505908129656517,-0.95422672605111014,-1.1411165823057796,-1.3367545396694005,-1.5414611970372614]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0609314605368182E-17,2.0500553466749606E-17,2.0262483567951926E-17,1.9999697328297645E-17,1.9711107724430679E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.4348857675613639E-18,3.4167589111249346E-18,3.3770805946586546E-18,3.3332828880496078E-18,3.2851846207384471E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.506721054833156,13.180070375851736,12.853419696870317,12.161148131561069,11.426229600675814,10.646964425664072]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,36.72576295645208,36.337580458483473,{"$f":"SUM(K583:K597)","v":34.32791258733134},32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,21.25426292389275,20.943174707027993,20.632086490163239,19.968879426851672,19.259616956318172,18.502410812616215]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,9.1350119418482336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,23.745688936558711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0.23484878169864978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0.45350109569394442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,4.0844494776009181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,37.653500233400457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,3.3010047542133998E-2,3.3010047542133998E-2,0,0,0,0,0,0,0,0,0,0,-5.8856123414758438E-4,-5.7501920401775675E-4,-5.7501920401775665E-4,-1.1538043068271497E-3,-1.1388307241438256E-3,-1.1223873346345686E-3,-1.1044100064472586E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.288321701921533E-5,-5.6344570121380174E-5,-5.6344570121380174E-5,-1.0492892432316598E-4,-9.2171344503956336E-5,-7.8710305116084156E-5,-6.4518606668503473E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,4.8477420785697639E-2,4.8477420785697639E-2,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0.15225019903080386,0,0,0,0,0,-0.10282140953099814,-0.10409874309706992,-0.10409874309706992,-0.21469562502119807,-0.22006301564672801,-0.22556459103789619,-0.23120370581384359]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,1.5460598592037533E-4,1.5460598592037533E-4,0,0,0,0,0,7.6637093565952039E-2,0.15327418713190408,0.15327418713190408,0.15327418713190408,0.15327418713190405,8.6157594448451807E-2,8.9167644754544945E-2,8.9167644754544945E-2,0.18688985625466947,0.19563795736362097,0.20470665736786084,0.21410651864896046]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,6.2301272897546715E-2,6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,9.5597679836859611E-3,9.5597679836859611E-3,0,0,0,0,0,0,0,0,0,0,9.860596773492603E-20,1.087611386185756E-19,1.087611386185756E-19,2.3806989879767852E-19,2.6278623965428069E-19,2.8858960386696448E-19,3.1551889489049853E-19]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,3.6124844504264072E-9,3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,3.8714600964142917E-3,3.8714600964142917E-3,0,0,0,0,0,0,0,0,0,0,1.6434327955821005E-20,1.812685643642926E-20,1.812685643642926E-20,3.9678316466279749E-20,4.3797706609046787E-20,4.8098267311160754E-20,5.2586482481749743E-20]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0.44546219421531502,0.44546219421531502,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.94982755746234848,0.47646386212674591,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.95292772425349181,0.31073094684246394,0.32665067898141986,0.32665067898141986,0.69227156530924883,0.73491853088525505,0.77926517501174297,0.82536982726275232]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0.3249005038291734,0.3249005038291734,0,0,0,0,0,0,0,0,0,0,-5.5511151231257827E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788896E-2,9.0700219138788868E-2,0,0,0,0,0,3.4736892495528542E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018365,0.81688989552018332,0,0,0,0,0,9.2986269069475966E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0.92773727694837183,0.92773727694837183,2.009667871152125,2.009667871152125,2.009667871152125,2.009667871152125,2.0096678711521245,0.5531009556926979,1.1062019113853958,1.1062019113853958,1.1062019113853958,1.1062019113853958,0.29341568730875167,{"$f":"SUM(U619:U633)","v":0.31108821686475574},0.31108821686475574,0.66320706331156987,0.70926247053350022,0.75720614370195694,0.80710371148475346]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-6.6020095084267982E-2,0,0,0,0,-0.11452347719730789,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-2.8630869299326966E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,-3.0921197184075071E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-0.12460254579509343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,-1.9119535967371943E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-7.2249689008528143E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-7.7429201928285868E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.414952225959697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-3.1229264865181768E-17,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-3.7475117838218143E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-0.53955477897975934,0,0,0,0,-9.3191763216309662E-2,0,0,0,0,-0.14315434649663486,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,-3.3010047542133998E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-6.6020095084267996E-2,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,-1.3877787807814457E-17,0.11452347719730788,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0.11511203843145545},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.11568705763547321},0.11626207683949097,0.11741588114631812,0.11855471187046195,0.11967709920509652,0.12078150921154378]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8630869299326966E-2,2.8693752516346181E-2,2.8750097086467561E-2,2.8806441656588942E-2,2.8911370580912109E-2,2.9003541925416064E-2,2.9082252230532148E-2,2.9146770837200651E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,9.0865345210625357,9.0380571002768377,8.885806901246033,8.7335567022152283,8.5813065031844236,8.4290563041536188,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.2768061051228141,8.3796275146538122,8.4837262577508827,8.5878250008479533,8.8025206258691515,9.0225836415158795,9.2481482325537758,9.4793519383676195]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,-1.5460598592037533E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,-3.0921197184075066E-4,5.4210108624275222E-20,-7.6637093565952039E-2,-0.2299112806978561,-0.38318546782976015,-0.53645965496166426,-0.68973384209356836,-0.7758914365420202,-0.86505908129656517,-0.95422672605111014,-1.1411165823057796,-1.3367545396694005,-1.5414611970372614,-1.7555677156862219]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,-6.2301272897546715E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,-9.5597679836859611E-3,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,-1.9119535967371922E-2,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0816681711721685E-17,2.0718075743986758E-17,2.0609314605368182E-17,2.0500553466749606E-17,2.0262483567951926E-17,1.9999697328297645E-17,1.9711107724430679E-17,1.939558882954018E-17]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,-3.6124844504264072E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,-3.8714600964142917E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,-7.7429201928285833E-3,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4694469519536142E-18,3.4530126239977933E-18,3.4348857675613639E-18,3.4167589111249346E-18,3.3770805946586546E-18,3.3332828880496078E-18,3.2851846207384471E-18,3.2325981382566973E-18]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,23.300226742343394,22.854764548128077,21.904936990665728,20.955109433203379,20.00528187574103,19.055454318278681,18.105626760816332,17.629162898689586,16.676235174436094,15.723307450182602,14.770379725929111,13.817452001675619,13.506721054833156,13.180070375851736,12.853419696870317,12.161148131561069,11.426229600675814,10.646964425664072,9.8215945984013189]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,-9.005172213052362E-2,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.45350109569394442,0.45350109569394442,0.36280087655515553,0.27210065741636663,0.18140043827757774,9.070021913878884E-2,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,3.4736892495528542E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,4.0844494776009181,4.0844494776009181,3.2675595820807346,2.4506696865605511,1.6337797910403675,0.81688989552018387,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,9.2986269069475966E-16,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,21.25426292389275,20.943174707027993,20.632086490163239,19.968879426851672,19.259616956318172,18.502410812616215,17.695307101131462]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,6.8446781681919839,6.7306001987221178,6.6165222292522516,6.5024442597823855,6.3883662903125193,6.2742883208426532,6.1602103513727871,6.103171366637854,5.9890933971679878,5.8750154276981217,5.7609374582282555,5.6468594887583894,5.5898205040234563,5.5327815192885232,5.4757425345535902,5.361664565083724,5.2475865956138579,5.1335086261439917]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,17.792160501528283,17.080474081467152,16.368787661406021,15.65710124134489,14.945414821283759,14.233728401222628,13.522041981161497,13.166198771130931,12.4545123510698,11.742825931008669,11.031139510947538,10.319453090886407,9.9636098808558415,9.607766670825276,9.2519234607947105,8.5402370407335795,7.8285506206724476,7.1168642006113156]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0.17596740312459891,0.15837066281213902,0.14077392249967913,0.12317718218721924,0.10558044187475935,8.7983701562299454E-2,7.0386961249839564E-2,6.1588591093609618E-2,4.3991850781149727E-2,2.6395110468689836E-2,8.7983701562299454E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0.3397991232750876,0.27183929862007006,0.20387947396505254,0.13591964931003503,6.7959824655017514E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,3.0603947040666739,2.4483157632533392,1.8362368224400045,1.2241578816266698,0.61207894081333492,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,28.212999900186627,26.689600004874819,{"$f":"SUM(K749:K763)","v":25.166200109563007},23.642800214251203,22.119400318939388,20.596000423627583,19.752639293784121,19.330958728862395,18.487597599018937,17.644236469175482,16.800875339332027,15.966312579644796,15.553430384879299,15.140548190113799,14.7276659953483,13.901901605817304,13.076137216286305,12.250372826755306]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,{"$f":"Inputs!H487/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,{"$f":"Inputs!H488/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H489/Inputs!H$97","v":6.8446781681919839}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H490/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,{"$f":"Inputs!H491/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,{"$f":"Inputs!H492/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,{"$f":"Inputs!H493/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,{"$f":"Inputs!H494/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,{"$f":"Inputs!H495/Inputs!H$97","v":17.792160501528283}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H496/Inputs!H$97","v":0.17596740312459891}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,{"$f":"Inputs!H497/Inputs!H$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,{"$f":"Inputs!H498/Inputs!H$97","v":0.3397991232750876}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,{"$f":"Inputs!H499/Inputs!H$97","v":3.0603947040666739}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,{"$f":"Inputs!H500/Inputs!H$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,28.212999900186627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0.1140779694698664,0.1140779694698664,0.11407796946986641,0.11407796946986641,0.11407796946986641,0.11407796946986642,5.7038984734933212E-2,0.11407796946986642,0.11407796946986644,0.11407796946986644,0.11407796946986645,5.7038984734933226E-2,5.7038984734933226E-2,5.7038984734933226E-2,0.11407796946986647,0.11407796946986647,0.11407796946986648,0.11407796946986648]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0.71168642006113136,0.71168642006113136,0.71168642006113136,0.71168642006113136,0.71168642006113136,0.71168642006113136,0.35584321003056568,0.71168642006113136,0.71168642006113148,0.71168642006113148,0.71168642006113148,0.35584321003056574,0.35584321003056579,0.35584321003056579,0.71168642006113159,0.71168642006113159,0.71168642006113159,0.71168642006113159]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,1.7596740312459891E-2,1.7596740312459891E-2,1.7596740312459891E-2,1.7596740312459891E-2,1.7596740312459891E-2,1.7596740312459891E-2,8.7983701562299454E-3,1.7596740312459891E-2,1.7596740312459891E-2,1.7596740312459891E-2,8.7983701562299454E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,6.7959824655017514E-2,6.7959824655017514E-2,6.7959824655017514E-2,6.7959824655017514E-2,6.7959824655017514E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0.6120789408133348,0.6120789408133348,0.6120789408133348,0.61207894081333492,0.61207894081333492,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,1.52339989531181,1.52339989531181,1.52339989531181,1.52339989531181,1.52339989531181,0.84336112984345779,0.4216805649217289,0.84336112984345779,0.84336112984345779,0.84336112984345779,0.83456275968722793,0.41288219476549898,0.41288219476549903,0.41288219476549903,0.82576438953099807,0.82576438953099807,0.82576438953099807,0.82576438953099807]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2003"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,6.8446781681919839,6.7306001987221178,6.6165222292522516,6.5024442597823855,6.3883662903125193,6.2742883208426532,6.1602103513727871,6.103171366637854,5.9890933971679878,5.8750154276981217,5.7609374582282555,5.6468594887583894,5.5898205040234563,5.5327815192885232,5.4757425345535902,5.361664565083724,5.2475865956138579,5.1335086261439917,5.0194306566741256]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,17.792160501528283,17.080474081467152,16.368787661406021,15.65710124134489,14.945414821283759,14.233728401222628,13.522041981161497,13.166198771130931,12.4545123510698,11.742825931008669,11.031139510947538,10.319453090886407,9.9636098808558415,9.607766670825276,9.2519234607947105,8.5402370407335795,7.8285506206724476,7.1168642006113156,6.4051777805501837]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0.17596740312459891,0.15837066281213902,0.14077392249967913,0.12317718218721924,0.10558044187475935,8.7983701562299454E-2,7.0386961249839564E-2,6.1588591093609618E-2,4.3991850781149727E-2,2.6395110468689836E-2,8.7983701562299454E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0.3397991232750876,0.27183929862007006,0.20387947396505254,0.13591964931003503,6.7959824655017514E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,3.0603947040666739,2.4483157632533392,1.8362368224400045,1.2241578816266698,0.61207894081333492,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,28.212999900186627,26.689600004874819,25.166200109563007,23.642800214251203,22.119400318939388,20.596000423627583,19.752639293784121,19.330958728862395,18.487597599018937,17.644236469175482,16.800875339332027,15.966312579644796,15.553430384879299,15.140548190113799,14.7276659953483,13.901901605817304,13.076137216286305,12.250372826755306,11.424608437224309]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,20.993464544900913,20.439250478600329,19.885036412299744,18.776608279698571,17.668180147097402,16.559752014496233]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,20.993464544900917,20.439250478600329,19.885036412299744,18.776608279698571,17.668180147097402,16.559752014496233]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,21.25426292389275,20.943174707027993,20.632086490163239,19.968879426851672,19.259616956318172,18.502410812616215]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,36.72576295645208,36.337580458483473,34.32791258733134,32.318244716179215,30.30857684502709,28.298908973874966,26.382432865939144,25.829331910246449,24.723129998861054,23.616928087475657,22.510726176090259,21.547678611201498,{"$f":"U598","v":21.25426292389275},{"$f":"V598","v":20.943174707027993},20.632086490163239,19.968879426851672,19.259616956318172,18.502410812616215]

{"sheet":"2004","index":19,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2004"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(J9>=1)*(J9-J$6)","v":79},{"$f":"(K9>=1)*(K9-K$6)","v":78},77,76,75,74.5,{"$f":"(P9>=1)*(P9-P$6)","v":73.5},72.5,71.5,70.5,70,69.5,69,68,67,66]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(J10>=1)*(J10-J$6)","v":59},58,57,56,55,{"$f":"(O10>=1)*(O10-O$6)","v":54.5},53.5,52.5,51.5,50.5,50,49.5,49,48,47,46]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55,{"$f":"(O11>=1)*(O11-O$6)","v":54.5},53.5,52.5,51.5,50.5,50,49.5,49,48,47,46]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55,{"$f":"(O12>=1)*(O12-O$6)","v":54.5},53.5,52.5,51.5,50.5,50,49.5,49,48,47,46]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55,{"$f":"(O13>=1)*(O13-O$6)","v":54.5},53.5,52.5,51.5,50.5,50,49.5,49,48,47,46]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35,{"$f":"(O14>=1)*(O14-O$6)","v":34.5},33.5,32.5,31.5,30.5,30,29.5,29,28,27,26]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35,{"$f":"(O15>=1)*(O15-O$6)","v":34.5},33.5,32.5,31.5,30.5,30,29.5,29,28,27,26]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35,{"$f":"(O16>=1)*(O16-O$6)","v":34.5},33.5,32.5,31.5,30.5,30,29.5,29,28,27,26]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20,{"$f":"(O17>=1)*(O17-O$6)","v":19.5},18.5,17.5,16.5,15.5,15,14.5,14,13,12,11]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6,5,{"$f":"(O18>=1)*(O18-O$6)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0,{"$f":"(O19>=1)*(O19-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0,{"$f":"(O20>=1)*(O20-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0,{"$f":"(O21>=1)*(O21-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,{"$f":"(O22>=1)*(O22-O$6)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13539646237001629,0.13442934478165902,{"$f":"V171","v":0.13346222719330175},0.13152799201658724,0.12959375683987273,0.12765952166315822]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.3753361375835018E-2,3.3415827762076668E-2,3.3078294148318317E-2,3.2403226920801616E-2,3.1728159693284914E-2,3.1053092465768213E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,10.892237142635606,10.793216804975282,10.595176129654634,10.397135454333986,10.199094779013338,10.00105410369269,9.9020337660323658,9.8030134283720418,9.7039930907117178,9.5059524153910697,9.3079117400704217,9.1098710647497736]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0021573098585157E-3,2.952121354694207E-3,2.9020853995298983E-3,2.8020134892012809E-3,2.7019415788726636E-3,2.6018696685440462E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.40329458172577,11.989851429001579,11.576408276277387,10.749521970829003,9.9226356653806178,9.095749359932233]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125122,25.895925189445759,24.870898136766399,23.845871084087037,22.991298506355641,{"$f":"SUM(U27:U41)","v":22.477480328813847},{"$f":"SUM(V27:V41)","v":21.96366215127205},{"$f":"SUM(W27:W41)","v":21.449843973730253},{"$f":"SUM(X27:X41)","v":20.422207618646663},19.394571263563069,18.366934908479479]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I487","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I489","v":11.872397772886714}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I490","v":4.6198195021777418E-2}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I492","v":8.1870219025934696E-3}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I495","v":21.206289443018047}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I496","v":0.10151780490491258}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I498","v":1.2845973045139536}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I499","v":9.1169079792558119}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,43.636095521503812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I909","v":2.7300128451331993E-2},{"$f":"Inputs!J909","v":0},{"$f":"Inputs!K909","v":0},{"$f":"Inputs!L909","v":0},{"$f":"Inputs!M909","v":0},{"$f":"Inputs!N909","v":0},{"$f":"Inputs!O909","v":0},{"$f":"Inputs!P909","v":0},{"$f":"Inputs!Q909","v":0},{"$f":"Inputs!R909","v":0},{"$f":"Inputs!S909","v":0},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.6711758835725926E-4},9.6711758835725926E-4,9.6711758835725916E-4,1.9342351767145181E-3,1.9342351767145183E-3,1.9342351767145183E-3,1.9342351767145185E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I910","v":0},{"$f":"Inputs!J910","v":0},{"$f":"Inputs!K910","v":0},{"$f":"Inputs!L910","v":0},{"$f":"Inputs!M910","v":0},{"$f":"Inputs!N910","v":0},{"$f":"Inputs!O910","v":0},{"$f":"Inputs!P910","v":0},{"$f":"Inputs!Q910","v":0},{"$f":"Inputs!R910","v":0},{"$f":"Inputs!S910","v":0},3.3753361375835018E-4,3.3753361375835018E-4,3.3753361375835018E-4,6.7506722751670036E-4,6.7506722751670036E-4,6.7506722751670026E-4,6.7506722751670026E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I911","v":3.3013760306095215E-2},{"$f":"Inputs!J911","v":0.19787329621477862},{"$f":"Inputs!K911","v":0.19787329621477862},{"$f":"Inputs!L911","v":0.19787329621477862},{"$f":"Inputs!M911","v":0.19787329621477862},{"$f":"Inputs!N911","v":0.19787329621477862},{"$f":"Inputs!O911","v":0},{"$f":"Inputs!P911","v":0},{"$f":"Inputs!Q911","v":0},{"$f":"Inputs!R911","v":0},{"$f":"Inputs!S911","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I912","v":1.2873430774832371E-4},{"$f":"Inputs!J912","v":7.6996991702962369E-4},{"$f":"Inputs!K912","v":7.6996991702962369E-4},{"$f":"Inputs!L912","v":7.6996991702962369E-4},{"$f":"Inputs!M912","v":7.6996991702962369E-4},{"$f":"Inputs!N912","v":7.6996991702962369E-4},{"$f":"Inputs!O912","v":9.9020337660323698E-2},{"$f":"Inputs!P912","v":0.1980406753206474},{"$f":"Inputs!Q912","v":0.1980406753206474},{"$f":"Inputs!R912","v":0.19804067532064737},{"$f":"Inputs!S912","v":0.19804067532064737},9.9020337660323657E-2,9.9020337660323657E-2,9.9020337660323657E-2,0.19804067532064731,0.19804067532064729,0.19804067532064726,0.19804067532064726]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I913","v":6.4209582086871192E-2},{"$f":"Inputs!J913","v":0},{"$f":"Inputs!K913","v":0},{"$f":"Inputs!L913","v":0},{"$f":"Inputs!M913","v":0},{"$f":"Inputs!N913","v":0},{"$f":"Inputs!O913","v":0},{"$f":"Inputs!P913","v":0},{"$f":"Inputs!Q913","v":0},{"$f":"Inputs!R913","v":0},{"$f":"Inputs!S913","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I914","v":4.6845050410918672E-3},{"$f":"Inputs!J914","v":0},{"$f":"Inputs!K914","v":0},{"$f":"Inputs!L914","v":0},{"$f":"Inputs!M914","v":0},{"$f":"Inputs!N914","v":0},{"$f":"Inputs!O914","v":5.0035955164308593E-5},{"$f":"Inputs!P914","v":1.0007191032861717E-4},{"$f":"Inputs!Q914","v":1.0007191032861719E-4},{"$f":"Inputs!R914","v":1.0007191032861717E-4},{"$f":"Inputs!S914","v":1.0007191032861719E-4},5.0035955164308593E-5,5.0035955164308593E-5,5.0035955164308593E-5,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861717E-4,1.0007191032861716E-4]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I915","v":3.524375075569601E-9},{"$f":"Inputs!J915","v":0},{"$f":"Inputs!K915","v":0},{"$f":"Inputs!L915","v":0},{"$f":"Inputs!M915","v":0},{"$f":"Inputs!N915","v":0},{"$f":"Inputs!O915","v":0},{"$f":"Inputs!P915","v":0},{"$f":"Inputs!Q915","v":0},{"$f":"Inputs!R915","v":0},{"$f":"Inputs!S915","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I916","v":3.8525749252122737E-3},{"$f":"Inputs!J916","v":0},{"$f":"Inputs!K916","v":0},{"$f":"Inputs!L916","v":0},{"$f":"Inputs!M916","v":0},{"$f":"Inputs!N916","v":0},{"$f":"Inputs!O916","v":0},{"$f":"Inputs!P916","v":0},{"$f":"Inputs!Q916","v":0},{"$f":"Inputs!R916","v":0},{"$f":"Inputs!S916","v":0},-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I917","v":0.4273054454467502},{"$f":"Inputs!J917","v":0.84825157772072191},{"$f":"Inputs!K917","v":0.84825157772072191},{"$f":"Inputs!L917","v":0.84825157772072191},{"$f":"Inputs!M917","v":0.84825157772072191},{"$f":"Inputs!N917","v":0.84825157772072191},{"$f":"Inputs!O917","v":0.41344315272419224},{"$f":"Inputs!P917","v":0.82688630544838448},{"$f":"Inputs!Q917","v":0.82688630544838448},{"$f":"Inputs!R917","v":0.82688630544838448},{"$f":"Inputs!S917","v":0.8268863054483846},0.4134431527241923,0.41344315272419235,0.41344315272419235,0.82688630544838482,0.82688630544838482,0.82688630544838482,0.82688630544838482]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I918","v":0.31274093625938776},{"$f":"Inputs!J918","v":0},{"$f":"Inputs!K918","v":1.2646253502572756E-16},{"$f":"Inputs!L918","v":0},{"$f":"Inputs!M918","v":0},{"$f":"Inputs!N918","v":0},{"$f":"Inputs!O918","v":0},{"$f":"Inputs!P918","v":0},{"$f":"Inputs!Q918","v":0},{"$f":"Inputs!R918","v":0},{"$f":"Inputs!S918","v":0},3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I919","v":0},{"$f":"Inputs!J919","v":0},{"$f":"Inputs!K919","v":0},{"$f":"Inputs!L919","v":0},{"$f":"Inputs!M919","v":0},{"$f":"Inputs!N919","v":0},{"$f":"Inputs!O919","v":0},{"$f":"Inputs!P919","v":0},{"$f":"Inputs!Q919","v":0},{"$f":"Inputs!R919","v":0},{"$f":"Inputs!S919","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I920","v":0},{"$f":"Inputs!J920","v":0.25691946090279072},{"$f":"Inputs!K920","v":0.25691946090279072},{"$f":"Inputs!L920","v":0.25691946090279072},{"$f":"Inputs!M920","v":0.25691946090279072},{"$f":"Inputs!N920","v":0.25691946090279072},{"$f":"Inputs!O920","v":0},{"$f":"Inputs!P920","v":0},{"$f":"Inputs!Q920","v":0},{"$f":"Inputs!R920","v":0},{"$f":"Inputs!S920","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I921","v":0},{"$f":"Inputs!J921","v":1.8233815958511623},{"$f":"Inputs!K921","v":1.8233815958511623},{"$f":"Inputs!L921","v":1.8233815958511623},{"$f":"Inputs!M921","v":1.8233815958511623},{"$f":"Inputs!N921","v":1.8233815958511621},{"$f":"Inputs!O921","v":0},{"$f":"Inputs!P921","v":0},{"$f":"Inputs!Q921","v":0},{"$f":"Inputs!R921","v":0},{"$f":"Inputs!S921","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":2.7789513996422587E-17},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0.87323567034886396,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,0.51251352633968028,1.0250270526793606,1.0250270526793606,1.0250270526793606,1.0250270526793606,0.51381817754179582,{"$f":"SUM(U63:U77)","v":0.51381817754179593},{"$f":"SUM(V63:V77)","v":0.51381817754179593},{"$f":"SUM(W63:W77)","v":1.0276363550835921},{"$f":"SUM(X63:X77)","v":1.0276363550835919},1.0276363550835919,1.0276363550835919]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I1316","v":0},null,null,null,null,{"$f":"Inputs!I1356","v":-2.7300128451332034E-2},null,null,null,null,{"$f":"-Inputs!I1377","v":-0.1363635799583735}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I1317","v":0},null,null,null,null,{"$f":"Inputs!I1357","v":0},null,null,null,null,{"$f":"-Inputs!I1378","v":-3.4090894989593369E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1318","v":0},null,null,null,null,{"$f":"Inputs!I1358","v":0},null,null,null,null,{"$f":"-Inputs!I1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1319","v":0},null,null,null,null,{"$f":"Inputs!I1359","v":0},null,null,null,null,{"$f":"-Inputs!I1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I1320","v":-6.4209582086871192E-2},null,null,null,null,{"$f":"Inputs!I1360","v":0},null,null,null,null,{"$f":"-Inputs!I1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I1321","v":0},null,null,null,null,{"$f":"Inputs!I1361","v":0},null,null,null,null,{"$f":"-Inputs!I1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I1322","v":-3.524375075569601E-9},null,null,null,null,{"$f":"Inputs!I1362","v":0},null,null,null,null,{"$f":"-Inputs!I1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I1323","v":0},null,null,null,null,{"$f":"Inputs!I1363","v":-3.8525749252122723E-3},null,null,null,null,{"$f":"-Inputs!I1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I1324","v":0},null,null,null,null,{"$f":"Inputs!I1364","v":0},null,null,null,null,{"$f":"-Inputs!I1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1325","v":-0.21122313135447518},null,null,null,null,{"$f":"Inputs!I1365","v":-1.2646253502572791E-16},null,null,null,null,{"$f":"-Inputs!I1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I1326","v":0},null,null,null,null,{"$f":"Inputs!I1366","v":0},null,null,null,null,{"$f":"-Inputs!I1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I1327","v":0},null,null,null,null,{"$f":"Inputs!I1367","v":0},null,null,null,null,{"$f":"-Inputs!I1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I1328","v":0},null,null,null,null,{"$f":"Inputs!I1368","v":-2.498341189214539E-16},null,null,null,null,{"$f":"-Inputs!I1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I1329","v":0},null,null,null,null,{"$f":"Inputs!I1369","v":0},null,null,null,null,{"$f":"-Inputs!I1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,-0.27543271696572147,0,0,0,0,-3.1152703376544681E-2,0,0,0,0,-0.17045447494796687,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13539646237001629,0.13442934478165902,0.13346222719330175,0.13152799201658724,0.12959375683987273,0.12765952166315822,0.12572528648644371]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.3753361375835018E-2,3.3415827762076668E-2,3.3078294148318317E-2,3.2403226920801616E-2,3.1728159693284914E-2,3.1053092465768213E-2,3.0378025238251512E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":10.892237142635606},10.793216804975282,10.595176129654634,10.397135454333986,10.199094779013338,10.00105410369269,9.9020337660323658,9.8030134283720418,9.7039930907117178,9.5059524153910697,9.3079117400704217,9.1098710647497736,8.9118303894291255]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0021573098585157E-3,2.952121354694207E-3,2.9020853995298983E-3,2.8020134892012809E-3,2.7019415788726636E-3,2.6018696685440462E-3,2.5017977582154289E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.40329458172577,11.989851429001579,11.576408276277387,10.749521970829003,9.9226356653806178,9.095749359932233,8.2688630544838482]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125122,25.895925189445759,24.870898136766399,23.845871084087037,22.991298506355641,22.477480328813847,{"$f":"SUM(U171:U185)","v":21.96366215127205},{"$f":"SUM(V171:V185)","v":21.449843973730253},{"$f":"SUM(W171:W185)","v":20.422207618646663},{"$f":"SUM(X171:X185)","v":19.394571263563069},18.366934908479479,17.339298553395885]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},{"$f":"Y42-X186","v":0},0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13539646237001629,0.13442934478165902,{"$f":"V337","v":0.13346222719330175},0.13152799201658724,0.12959375683987273,0.12765952166315822]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.3753361375835018E-2,3.3415827762076668E-2,3.3078294148318317E-2,3.2403226920801616E-2,3.1728159693284914E-2,3.1053092465768213E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.94798376547435592,-1.0470041031346795,-1.1460244407950031,-1.3440651161156505,-1.5421057914362977,-1.7401464667569448]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0021573098585157E-3,2.952121354694207E-3,2.9020853995298983E-3,2.8020134892012809E-3,2.7019415788726636E-3,2.6018696685440462E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.40329458172577,11.989851429001579,11.576408276277387,10.749521970829003,9.9226356653806178,9.095749359932233]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,43.038292568120667,{"$f":"SUM(K193:K207)","v":39.911096667514187},36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,{"$f":"SUM(U193:U207)","v":22.477480328813847},{"$f":"SUM(V193:V207)","v":21.963662151272054},{"$f":"SUM(W193:W207)","v":21.44984397373026},{"$f":"SUM(X193:X207)","v":20.422207618646667},19.394571263563076,18.366934908479486]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.872397772886714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6198195021777418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,8.1870219025934696E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,21.206289443018047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.10151780490491258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,43.636095521503812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,2.7300128451331993E-2,0,0,0,0,0,0,0,0,0,0,9.6711758835725926E-4,9.6711758835725926E-4,9.6711758835725916E-4,1.9342351767145181E-3,1.9342351767145183E-3,1.9342351767145183E-3,1.9342351767145185E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3753361375835018E-4,3.3753361375835018E-4,3.3753361375835018E-4,6.7506722751670036E-4,6.7506722751670036E-4,6.7506722751670026E-4,6.7506722751670026E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,3.3013760306095215E-2,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,1.2873430774832371E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,9.9020337660323698E-2,0.1980406753206474,0.1980406753206474,0.19804067532064737,0.19804067532064737,9.9020337660323657E-2,9.9020337660323657E-2,9.9020337660323657E-2,0.19804067532064731,0.19804067532064729,0.19804067532064726,0.19804067532064726]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,4.6845050410918672E-3,0,0,0,0,0,5.0035955164308593E-5,1.0007191032861717E-4,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861719E-4,5.0035955164308593E-5,5.0035955164308593E-5,5.0035955164308593E-5,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861717E-4,1.0007191032861716E-4]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,3.8525749252122737E-3,0,0,0,0,0,0,0,0,0,0,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0.4273054454467502,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.41344315272419224,0.82688630544838448,0.82688630544838448,0.82688630544838448,0.8268863054483846,0.4134431527241923,0.41344315272419235,0.41344315272419235,0.82688630544838482,0.82688630544838482,0.82688630544838482,0.82688630544838482]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.31274093625938776,0,1.2646253502572756E-16,0,0,0,0,0,0,0,0,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511621,0,0,0,0,0,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0.87323567034886396,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,0.51251352633968028,1.0250270526793606,1.0250270526793606,1.0250270526793606,1.0250270526793606,{"$f":"SUM(T229:T243)","v":0.51381817754179582},{"$f":"SUM(U229:U243)","v":0.51381817754179593},{"$f":"SUM(V229:V243)","v":0.51381817754179593},{"$f":"SUM(W229:W243)","v":1.0276363550835921},{"$f":"SUM(X229:X243)","v":1.0276363550835919},{"$f":"SUM(Y229:Y243)","v":1.0276363550835919},1.0276363550835919]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,-2.7300128451332034E-2,0,0,0,0,-0.1363635799583735,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4090894989593369E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,-6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,-3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-3.8525749252122723E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,-0.21122313135447518,0,0,0,0,-1.2646253502572791E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,-2.498341189214539E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,-0.27543271696572147,0,0,0,0,-3.1152703376544681E-2,0,0,0,0,-0.17045447494796687,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0.13636357995837356},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.13539646237001629},0.13442934478165902,0.13346222719330175,0.13152799201658724,0.12959375683987273,0.12765952166315822,0.12572528648644371]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.3753361375835018E-2,3.3415827762076668E-2,3.3078294148318317E-2,3.2403226920801616E-2,3.1728159693284914E-2,3.1053092465768213E-2,3.0378025238251512E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.94798376547435592,-1.0470041031346795,-1.1460244407950031,-1.3440651161156505,-1.5421057914362977,-1.7401464667569448,-1.938187142077592]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0021573098585157E-3,2.952121354694207E-3,2.9020853995298983E-3,2.8020134892012809E-3,2.7019415788726636E-3,2.6018696685440462E-3,2.5017977582154289E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.40329458172577,11.989851429001579,11.576408276277387,10.749521970829003,9.9226356653806178,9.095749359932233,8.2688630544838482]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.477480328813847,21.963662151272054,21.44984397373026,20.422207618646667,19.394571263563076,18.366934908479486,17.339298553395892]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.6940224673542583E-3},1.7029034356362126E-3,{"$f":"(U417*U$359)","v":1.7029034356362126E-3},{"$f":"(W417*W$359)","v":3.4619264226025703E-3},3.4970395588596452E-3,3.5317446479154468E-3,3.5659993416997512E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2350561683856429E-4,4.245215424764955E-4,4.245215424764955E-4,8.5802942846045739E-4,8.6152883143081414E-4,8.6466693615690085E-4,8.6742349059964769E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13478799453028972,0.1364624437573754,0.1364624437573754,0.28144326033879319,0.28847934184726298,0.2956913253934445,0.30308360852828065]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0546533914099866E-2,-1.1922946751311345E-2,-1.1922946751311345E-2,-2.9727993279566305E-2,-3.5737474622571291E-2,-4.2028850036926794E-2,-4.8612458300360969E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7916898098703188E-5,3.7758623141180237E-5,3.7758623141180237E-5,7.5278047531195024E-5,7.4498894629204787E-5,7.3633735302408037E-5,7.2678756200128189E-5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6162639671725271E-20,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15922023818216802,0.15599826307652659,0.15599826307652659,0.30028219164984793,0.28580075314271253,0.27040756634043922,0.25406609472733799]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2874519181955632E-33,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4522459062138115E-19,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.2856171437806494},{"$f":"SUM(U363:U376)","v":0.28270294368384452},0.28270294368384452,0.55639269260766899,0.54297568765232396,0.52854008701633171,0.51304334654375716]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.7913193209736029E-4},{"$f":"U229*V$360","v":1.0036102303997941E-3},{"$f":"V229*V$360","v":1.0036102303997941E-3},2.0574009723195773E-3,2.1088359966275668E-3,2.1615568965432557E-3,2.2155958189568371E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4172673867754387E-4,3.5026990714448242E-4,3.5026990714448242E-4,7.1805330964618886E-4,7.3600464238734358E-4,7.5440475844702694E-4,7.7326487740820248E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10025045113177108,0.10275671241006533,0.10275671241006533,0.21065126044063393,0.21591754195164972,0.22131548050044092,0.2268483675129519]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0657543657729959E-5,5.192398224917319E-5,5.192398224917319E-5,1.0644416361080504E-4,1.0910526770107514E-4,1.11832899393602E-4,1.1462872187844203E-4]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.3172052466543307E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41857928943974609,0.4290437716757397,0.4290437716757397,0.87953973193526647,0.90152822523364806,0.92406643086448914,0.94716809163610127]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4941409795238824E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8134738587043971E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.52020125678594975},{"$f":"SUM(U381:U394)","v":0.53320628820559846},0.53320628820559846,1.0930728908214769,1.1203997130920138,1.1484097059193139,1.1771199485672967]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13707847049363045,0.13777776369886688,{"$f":"V561","v":0.13847705690410331},0.1398815823543863,0.14126978591661837,0.14263997366799055]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.417267386775439E-2,3.4246925503086403E-2,3.4321177138418417E-2,3.4461153257232688E-2,3.4586677446276158E-2,3.4696939623986033E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.984805526037016,11.121267969794392,11.257730413551768,11.539173673890561,11.827653015737823,12.123344341131268]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.95976041285990321,-1.0744400720212799,-1.1891197311826565,-1.4294989849028568,-1.6811540014770778,-1.9444983320144456]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0394526194637977E-3,3.0252872603558048E-3,3.0111219012478119E-3,2.979955785168202E-3,2.9453494120963318E-3,2.907150248005138E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.557378683192384,12.284333174593172,12.01128766599396,11.432030125708541,10.816302653617607,10.162643789093556]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,43.038292568120667,{"$f":"SUM(K417:K431)","v":39.911096667514187},36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,{"$f":"SUM(U417:U431)","v":22.756714393350343},{"$f":"SUM(V417:V431)","v":22.50621104882859},{"$f":"SUM(W417:W431)","v":22.25570770430684},{"$f":"SUM(X417:X431)","v":21.719027506093035},21.141603480653345,20.521733861750359]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.872397772886714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6198195021777418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,8.1870219025934696E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,21.206289443018047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0.10151780490491258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,43.636095521503812,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,2.7300128451331993E-2,0,0,0,0,0,0,0,0,0,0,-7.1489053525689798E-4,-6.9929320523641849E-4,-6.9929320523641849E-4,-1.404525450282993E-3,-1.3882035622320783E-3,-1.3701877513721912E-3,-1.3504035227429141E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.1778878161020425E-5,-7.4251635332013078E-5,-7.4251635332013078E-5,-1.3997611881426853E-4,-1.2552418904347056E-4,-1.1026217770987391E-4,-9.4158613191445213E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,3.3013760306095215E-2,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0,0,0,0,0,-0.13478799453028972,-0.1364624437573754,-0.1364624437573754,-0.28144326033879319,-0.28847934184726298,-0.2956913253934445,-0.30308360852828065]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,1.2873430774832371E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,9.9020337660323698E-2,0.1980406753206474,0.1980406753206474,0.19804067532064737,0.19804067532064737,0.11079698504587095,0.11467965916137668,0.11467965916137668,0.24037925372020022,0.25165501657422101,0.26334433053736772,0.27546082581331288]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,4.6845050410918672E-3,0,0,0,0,0,5.0035955164308593E-5,1.0007191032861717E-4,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861719E-4,1.2740645559026771E-5,1.4165359107992953E-5,1.4165359107992953E-5,3.1166116079610015E-5,3.4606373071870353E-5,3.8199164091193966E-5,4.1949965678313844E-5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,3.8525749252122737E-3,0,0,0,0,0,0,0,0,0,0,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0.4273054454467502,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.41344315272419224,0.82688630544838448,0.82688630544838448,0.82688630544838448,0.8268863054483846,0.25935905125757808,0.27304550859921312,0.27304550859921312,0.57925754028541854,0.61572747209093559,0.65365886452404998,0.69310199690876328]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0.31274093625938776,0,1.2646253502572756E-16,0,0,0,0,0,0,0,0,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511621,0,0,0,0,0,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0.87323567034886396,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,0.51251352633968028,1.0250270526793606,1.0250270526793606,1.0250270526793606,1.0250270526793606,0.23458411300530044,{"$f":"SUM(U453:U467)","v":0.25050334452175393},{"$f":"SUM(V453:V467)","v":0.25050334452175393},{"$f":"SUM(W453:W467)","v":0.53668019821380797},{"$f":"SUM(X453:X467)","v":0.57742402543968996},{"$f":"SUM(Y453:Y467)","v":0.61986961890298231},0.66407660202353946]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-2.7300128451332034E-2,0,0,0,0,-0.1363635799583735,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4090894989593369E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,-6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,-3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-3.8525749252122723E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,-0.21122313135447518,0,0,0,0,-1.2646253502572791E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-2.498341189214539E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,-0.27543271696572147,0,0,0,0,-3.1152703376544681E-2,0,0,0,0,-0.17045447494796687,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13707847049363045,0.13777776369886688,0.13847705690410331,0.1398815823543863,0.14126978591661837,0.14263997366799055,0.14399037719073346]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.417267386775439E-2,3.4246925503086403E-2,3.4321177138418417E-2,3.4461153257232688E-2,3.4586677446276158E-2,3.4696939623986033E-2,3.4791098237177479E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.984805526037016,11.121267969794392,11.257730413551768,11.539173673890561,11.827653015737823,12.123344341131268,12.42642794965955]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.95976041285990321,-1.0744400720212799,-1.1891197311826565,-1.4294989849028568,-1.6811540014770778,-1.9444983320144456,-2.2199591578277582]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0394526194637977E-3,3.0252872603558048E-3,3.0111219012478119E-3,2.979955785168202E-3,2.9453494120963318E-3,2.907150248005138E-3,2.8652002823268243E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.557378683192384,12.284333174593172,12.01128766599396,11.432030125708541,10.816302653617607,10.162643789093556,9.469541792184792]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.756714393350343,22.50621104882859,22.25570770430684,21.719027506093035,21.141603480653345,20.521733861750359,19.857657259726821]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,0.13707847049363045,0.13777776369886688,{"$f":"V727","v":0.13847705690410331},0.1398815823543863,0.14126978591661837,0.14263997366799055]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.417267386775439E-2,3.4246925503086403E-2,3.4321177138418417E-2,3.4461153257232688E-2,3.4586677446276158E-2,3.4696939623986033E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.984805526037016,11.121267969794392,11.257730413551768,11.539173673890561,11.827653015737823,12.123344341131268]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.95976041285990321,-1.0744400720212799,-1.1891197311826565,-1.4294989849028568,-1.6811540014770778,-1.9444983320144456]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0394526194637977E-3,3.0252872603558048E-3,3.0111219012478119E-3,2.979955785168202E-3,2.9453494120963318E-3,2.907150248005138E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.557378683192384,12.284333174593172,12.01128766599396,11.432030125708541,10.816302653617607,10.162643789093556]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,43.038292568120667,{"$f":"SUM(K583:K597)","v":39.911096667514187},36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.756714393350343,22.50621104882859,22.25570770430684,21.719027506093035,21.141603480653345,20.521733861750359]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,11.872397772886714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,4.6198195021777418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,8.1870219025934696E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,21.206289443018047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0.10151780490491258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,1.2845973045139536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,9.1169079792558119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,43.636095521503812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,2.7300128451331993E-2,0,0,0,0,0,0,0,0,0,0,-7.1489053525689798E-4,-6.9929320523641849E-4,-6.9929320523641849E-4,-1.404525450282993E-3,-1.3882035622320783E-3,-1.3701877513721912E-3,-1.3504035227429141E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.1778878161020425E-5,-7.4251635332013078E-5,-7.4251635332013078E-5,-1.3997611881426853E-4,-1.2552418904347056E-4,-1.1026217770987391E-4,-9.4158613191445213E-5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,3.3013760306095215E-2,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0.19787329621477862,0,0,0,0,0,-0.13478799453028972,-0.1364624437573754,-0.1364624437573754,-0.28144326033879319,-0.28847934184726298,-0.2956913253934445,-0.30308360852828065]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,1.2873430774832371E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,7.6996991702962369E-4,9.9020337660323698E-2,0.1980406753206474,0.1980406753206474,0.19804067532064737,0.19804067532064737,0.11079698504587095,0.11467965916137668,0.11467965916137668,0.24037925372020022,0.25165501657422101,0.26334433053736772,0.27546082581331288]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,4.6845050410918672E-3,0,0,0,0,0,5.0035955164308593E-5,1.0007191032861717E-4,1.0007191032861719E-4,1.0007191032861717E-4,1.0007191032861719E-4,1.2740645559026771E-5,1.4165359107992953E-5,1.4165359107992953E-5,3.1166116079610015E-5,3.4606373071870353E-5,3.8199164091193966E-5,4.1949965678313844E-5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,3.8525749252122737E-3,0,0,0,0,0,0,0,0,0,0,-1.3010426069826053E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0.4273054454467502,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.84825157772072191,0.41344315272419224,0.82688630544838448,0.82688630544838448,0.82688630544838448,0.8268863054483846,0.25935905125757808,0.27304550859921312,0.27304550859921312,0.57925754028541854,0.61572747209093559,0.65365886452404998,0.69310199690876328]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0.31274093625938776,0,1.2646253502572756E-16,0,0,0,0,0,0,0,0,3.4512664603419266E-31,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511623,1.8233815958511621,0,0,0,0,0,2.7789513996422587E-17,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0.87323567034886396,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,3.1271959006064831,0.51251352633968028,1.0250270526793606,1.0250270526793606,1.0250270526793606,1.0250270526793606,0.23458411300530044,{"$f":"SUM(U619:U633)","v":0.25050334452175393},0.25050334452175393,0.53668019821380797,0.57742402543968996,0.61986961890298231,0.66407660202353946]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,-2.7300128451332034E-2,0,0,0,0,-0.1363635799583735,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4090894989593369E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,-6.4209582086871192E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,-3.524375075569601E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-3.8525749252122723E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,-0.21122313135447518,0,0,0,0,-1.2646253502572791E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,-2.498341189214539E-16,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,-0.27543271696572147,0,0,0,0,-3.1152703376544681E-2,0,0,0,0,-0.17045447494796687,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,-2.7300128451331993E-2,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,4.163336342344337E-17,0.13636357995837356,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0.13707847049363045},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.13777776369886688},0.13847705690410331,0.1398815823543863,0.14126978591661837,0.14263997366799055,0.14399037719073346]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4090894989593369E-2,3.417267386775439E-2,3.4246925503086403E-2,3.4321177138418417E-2,3.4461153257232688E-2,3.4586677446276158E-2,3.4696939623986033E-2,3.4791098237177479E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,11.839384012580618,11.64151071636584,11.443637420151061,11.245764123936283,11.047890827721504,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.850017531506726,10.984805526037016,11.121267969794392,11.257730413551768,11.539173673890561,11.827653015737823,12.123344341131268,12.42642794965955]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,4.6069460714029092E-2,4.5299490796999471E-2,4.452952087996985E-2,4.3759550962940229E-2,4.2989581045910608E-2,4.2219611128880986E-2,-5.6800726531442712E-2,-0.25484140185209009,-0.45288207717273748,-0.65092275249338483,-0.84896342781403222,-0.95976041285990321,-1.0744400720212799,-1.1891197311826565,-1.4294989849028568,-1.6811540014770778,-1.9444983320144456,-2.2199591578277582]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.5025168615016025E-3,3.4524809063372938E-3,3.3524089960086764E-3,3.2523370856800591E-3,3.1522651753514417E-3,3.0521932650228244E-3,3.0394526194637977E-3,3.0252872603558048E-3,3.0111219012478119E-3,2.979955785168202E-3,2.9453494120963318E-3,2.907150248005138E-3,2.8652002823268243E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-3.8525749252122737E-3,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,-1.3010426069826053E-18,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,20.778983997571295,19.930732419850575,19.082480842129854,18.234229264409134,17.385977686688413,16.537726108967693,16.124282956243501,15.297396650795116,14.470510345346732,13.643624039898347,12.816737734449962,12.557378683192384,12.284333174593172,12.01128766599396,11.432030125708541,10.816302653617607,10.162643789093556,9.469541792184792]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,-1.2646253502572756E-16,-1.2646253502572756E-16,-1.2646253502572756E-16,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,3.4512664603419266E-31,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,1.2845973045139536,1.0276778436111629,0.77075838270837216,0.51383892180558144,0.25691946090279072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,9.1169079792558119,7.2935263834046493,5.4701447875534868,3.6467631917023242,1.8233815958511619,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,2.7789513996422587E-17,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.756714393350343,22.50621104882859,22.25570770430684,21.719027506093035,21.141603480653345,20.521733861750359,19.857657259726821]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,9.1195378919214303,8.9675455937227397,8.8155532955240492,8.6635609973253587,8.5115686991266681,8.3595764009279776,8.2835802518286332,8.1315879536299427,7.9795956554312522,7.8276033572325616,7.6756110590338711,7.5996149099345258,7.5236187608351806,7.4476226117358353,7.2956303135371448,7.1436380153384542,6.9916457171397637]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,3.5486192267043346E-2,3.4894755729259291E-2,3.4303319191475237E-2,3.3711882653691183E-2,3.3120446115907129E-2,3.2529009578123075E-2,3.2233291309231048E-2,3.1641854771446994E-2,3.1050418233662936E-2,3.0458981695878878E-2,2.9867545158094824E-2,2.9571826889202797E-2,2.927610862031077E-2,2.8980390351418743E-2,2.8388953813634685E-2,2.7797517275850628E-2,2.7206080738066574E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,6.2886923004886967E-3,6.1314749929764793E-3,5.9742576854642619E-3,5.8170403779520445E-3,5.6598230704398272E-3,5.5026057629276098E-3,5.4239971091715007E-3,5.2667798016592833E-3,5.1095624941470659E-3,4.9523451866348486E-3,4.7951278791226312E-3,4.7165192253665221E-3,4.6379105716104129E-3,4.5593019178543038E-3,4.4020846103420865E-3,4.2448673028298691E-3,4.0876499953176517E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,16.289174589846503,15.637607606252644,14.986040622658784,14.334473639064925,13.682906655471065,13.031339671877205,12.705556180080276,12.053989196486416,11.402422212892557,10.750855229298697,10.099288245704837,9.7735047539079076,9.4477212621109778,9.1219377703140481,8.4703707867201867,7.8188038031263263,7.1672368195324658]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,7.7978811546333071E-2,7.0180930391699758E-2,6.2383049237066453E-2,5.4585168082433147E-2,4.6787286927799841E-2,3.8989405773166536E-2,3.5090465195849879E-2,2.7292584041216573E-2,1.9494702886583268E-2,1.169682173194996E-2,3.8989405773166537E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0.98673696910061537,0.78938957528049225,0.59204218146036913,0.39469478764024613,0.19734739382012306,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,7.0029651435582467,5.602372114846597,4.2017790861349482,2.8011860574232985,1.4005930287116493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,33.518168290540665,{"$f":"SUM(K749:K763)","v":31.108122051216412},28.698075811892153,26.288029572567904,23.877983333243655,21.467937093919399,21.061884185523162,20.249778368730681,19.437672551938199,18.625566735145721,17.813460918353243,17.407408009957003,17.00525404213808,16.603100074319158,15.798792138681309,14.994484203043459,14.190176267405613]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,{"$f":"Inputs!I487/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,{"$f":"Inputs!I488/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I489/Inputs!I$97","v":9.1195378919214303}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I490/Inputs!I$97","v":3.5486192267043346E-2}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,{"$f":"Inputs!I491/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,{"$f":"Inputs!I492/Inputs!I$97","v":6.2886923004886967E-3}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,{"$f":"Inputs!I493/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,{"$f":"Inputs!I494/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,{"$f":"Inputs!I495/Inputs!I$97","v":16.289174589846503}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I496/Inputs!I$97","v":7.7978811546333071E-2}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,{"$f":"Inputs!I497/Inputs!I$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,{"$f":"Inputs!I498/Inputs!I$97","v":0.98673696910061537}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,{"$f":"Inputs!I499/Inputs!I$97","v":7.0029651435582467}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I500/Inputs!I$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,33.518168290540665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0.15199229819869051,0.15199229819869051,0.15199229819869051,0.15199229819869051,0.15199229819869051,7.5996149099345253E-2,0.15199229819869051,0.15199229819869051,0.15199229819869051,0.15199229819869051,7.5996149099345253E-2,7.5996149099345253E-2,7.5996149099345253E-2,0.15199229819869051,0.15199229819869051,0.15199229819869051,0.15199229819869051]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,5.9143653778405577E-4,5.9143653778405577E-4,5.9143653778405577E-4,5.9143653778405587E-4,5.9143653778405587E-4,2.9571826889202794E-4,5.9143653778405587E-4,5.9143653778405598E-4,5.9143653778405587E-4,5.9143653778405587E-4,2.9571826889202794E-4,2.9571826889202799E-4,2.9571826889202799E-4,5.9143653778405598E-4,5.9143653778405598E-4,5.9143653778405587E-4,5.9143653778405598E-4]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,1.5721730751221743E-4,1.5721730751221743E-4,1.5721730751221743E-4,1.5721730751221743E-4,1.5721730751221743E-4,7.8608653756108714E-5,1.572173075122174E-4,1.572173075122174E-4,1.572173075122174E-4,1.5721730751221743E-4,7.8608653756108714E-5,7.86086537561087E-5,7.86086537561087E-5,1.5721730751221737E-4,1.5721730751221737E-4,1.5721730751221737E-4,1.5721730751221737E-4]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0.65156698359386012,0.65156698359386012,0.65156698359386023,0.65156698359386023,0.65156698359386023,0.32578349179693011,0.65156698359386034,0.65156698359386034,0.65156698359386034,0.65156698359386045,0.32578349179693022,0.32578349179693028,0.32578349179693028,0.65156698359386056,0.65156698359386056,0.65156698359386056,0.65156698359386056]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,7.7978811546333075E-3,7.7978811546333066E-3,7.7978811546333066E-3,7.7978811546333066E-3,7.7978811546333066E-3,3.8989405773166537E-3,7.7978811546333066E-3,7.7978811546333066E-3,7.7978811546333075E-3,7.7978811546333066E-3,3.8989405773166537E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0.19734739382012306,0.19734739382012306,0.19734739382012303,0.19734739382012306,0.19734739382012306,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,1.4005930287116493,1.4005930287116493,1.4005930287116495,1.4005930287116493,1.4005930287116493,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,2.4100462393242523,2.4100462393242523,2.4100462393242532,2.4100462393242528,2.4100462393242528,0.4060529083962402,0.81210581679248039,0.81210581679248039,0.81210581679248039,0.81210581679248062,0.40605290839624031,0.40215396781892365,0.40215396781892365,0.8043079356378473,0.8043079356378473,0.8043079356378473,0.8043079356378473]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2004"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,9.1195378919214303,8.9675455937227397,8.8155532955240492,8.6635609973253587,8.5115686991266681,8.3595764009279776,8.2835802518286332,8.1315879536299427,7.9795956554312522,7.8276033572325616,7.6756110590338711,7.5996149099345258,7.5236187608351806,7.4476226117358353,7.2956303135371448,7.1436380153384542,6.9916457171397637,6.8396534189410731]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,3.5486192267043346E-2,3.4894755729259291E-2,3.4303319191475237E-2,3.3711882653691183E-2,3.3120446115907129E-2,3.2529009578123075E-2,3.2233291309231048E-2,3.1641854771446994E-2,3.1050418233662936E-2,3.0458981695878878E-2,2.9867545158094824E-2,2.9571826889202797E-2,2.927610862031077E-2,2.8980390351418743E-2,2.8388953813634685E-2,2.7797517275850628E-2,2.7206080738066574E-2,2.6614644200282516E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,6.2886923004886967E-3,6.1314749929764793E-3,5.9742576854642619E-3,5.8170403779520445E-3,5.6598230704398272E-3,5.5026057629276098E-3,5.4239971091715007E-3,5.2667798016592833E-3,5.1095624941470659E-3,4.9523451866348486E-3,4.7951278791226312E-3,4.7165192253665221E-3,4.6379105716104129E-3,4.5593019178543038E-3,4.4020846103420865E-3,4.2448673028298691E-3,4.0876499953176517E-3,3.9304326878054343E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,16.289174589846503,15.637607606252644,14.986040622658784,14.334473639064925,13.682906655471065,13.031339671877205,12.705556180080276,12.053989196486416,11.402422212892557,10.750855229298697,10.099288245704837,9.7735047539079076,9.4477212621109778,9.1219377703140481,8.4703707867201867,7.8188038031263263,7.1672368195324658,6.5156698359386054]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,7.7978811546333071E-2,7.0180930391699758E-2,6.2383049237066453E-2,5.4585168082433147E-2,4.6787286927799841E-2,3.8989405773166536E-2,3.5090465195849879E-2,2.7292584041216573E-2,1.9494702886583268E-2,1.169682173194996E-2,3.8989405773166537E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0.98673696910061537,0.78938957528049225,0.59204218146036913,0.39469478764024613,0.19734739382012306,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,7.0029651435582467,5.602372114846597,4.2017790861349482,2.8011860574232985,1.4005930287116493,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,33.518168290540665,31.108122051216412,28.698075811892153,26.288029572567904,23.877983333243655,21.467937093919399,21.061884185523162,20.249778368730681,19.437672551938199,18.625566735145721,17.813460918353243,17.407408009957003,17.00525404213808,16.603100074319158,15.798792138681309,14.994484203043459,14.190176267405613,13.385868331767767]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125122,25.895925189445759,24.870898136766399,23.845871084087037,22.991298506355641,22.477480328813847,21.96366215127205,21.449843973730253,20.422207618646663,19.394571263563069,18.366934908479479]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.477480328813847,21.963662151272054,21.44984397373026,20.422207618646667,19.394571263563076,18.366934908479486]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,22.756714393350343,22.50621104882859,22.25570770430684,21.719027506093035,21.141603480653345,20.521733861750359]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,43.038292568120667,39.911096667514187,36.783900766907706,33.656704866301226,30.529508965694738,27.433465768464799,26.920952242125125,25.895925189445762,24.870898136766399,23.84587108408704,22.991298506355644,{"$f":"U598","v":22.756714393350343},{"$f":"V598","v":22.50621104882859},22.25570770430684,21.719027506093035,21.141603480653345,20.521733861750359]

{"sheet":"2005","index":20,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2005"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(K9>=1)*(K9-K$6)","v":79},{"$f":"(L9>=1)*(L9-L$6)","v":78},77,76,75.5,74.5,73.5,72.5,71.5,71,70.5,70,69,68,67]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(K10>=1)*(K10-K$6)","v":59},58,57,56,55.5,54.5,53.5,52.5,51.5,51,50.5,50,49,48,47]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56,55.5,54.5,53.5,52.5,51.5,51,50.5,50,49,48,47]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56,55.5,54.5,53.5,52.5,51.5,51,50.5,50,49,48,47]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56,55.5,54.5,53.5,52.5,51.5,51,50.5,50,49,48,47]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36,35.5,34.5,33.5,32.5,31.5,31,30.5,30,29,28,27]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36,35.5,34.5,33.5,32.5,31.5,31,30.5,30,29,28,27]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36,35.5,34.5,33.5,32.5,31.5,31,30.5,30,29,28,27]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21,20.5,19.5,18.5,17.5,16.5,16,15.5,15,14,13,12]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6,5.5,4.5,3.5,2.5,1.5,1,{"$f":"(U18>=1)*(U18-U$6)","v":0.5},0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1,0.5,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.39795803947140473,0.39515551806667654,{"$f":"V171","v":0.39235299666194834},0.38674795385249194,0.38114291104303555,0.37553786823357915]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11161128290458033,0.11051705464080994,0.10942282637703954,0.10723436984949875,0.10504591332195795,0.10285745679441716]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,7.9465312030142323,7.8686240343572305,7.7907168657002286,7.634902528386224,7.4790881910722193,7.3232738537582147]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.10032589550385662,9.8707735898955706E-2,9.7089576294054791E-2,9.3853257084252961E-2,9.0616937874451131E-2,8.7380618664649301E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.807730054248012,12.407488490052762,12.007246925857512,11.20676379746701,10.406280669076509,9.6057975406860088]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,{"$f":"SUM(U27:U41)","v":21.364156475142085},{"$f":"SUM(V27:V41)","v":20.880492833016433},{"$f":"SUM(W27:W41)","v":20.396829190890784},19.42950190663948,18.462174622388172,17.494847338136871]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J487","v":0.46768600727797494}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J488","v":0.11692150181949369}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J490","v":8.8780951557710424}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J492","v":0.1263191392357168}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J495","v":20.915417473652305}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J498","v":0.46909869518715114}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,30.973537972943681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K950","v":7.1219693487549907E-3},{"$f":"Inputs!L950","v":7.1219693487549907E-3},{"$f":"Inputs!M950","v":7.1219693487549907E-3},{"$f":"Inputs!N950","v":7.1219693487549907E-3},{"$f":"Inputs!O950","v":2.3970673780277967E-3},{"$f":"Inputs!P950","v":4.7941347560555934E-3},{"$f":"Inputs!Q950","v":4.7941347560555934E-3},{"$f":"Inputs!R950","v":4.7941347560555934E-3},{"$f":"Inputs!S950","v":4.7941347560555925E-3},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":2.8025214047282024E-3},2.8025214047282024E-3,2.8025214047282024E-3,5.6050428094564049E-3,5.6050428094564049E-3,5.6050428094564049E-3,5.6050428094564049E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K951","v":0},{"$f":"Inputs!L951","v":0},{"$f":"Inputs!M951","v":0},{"$f":"Inputs!N951","v":0},{"$f":"Inputs!O951","v":0},{"$f":"Inputs!P951","v":0},{"$f":"Inputs!Q951","v":0},{"$f":"Inputs!R951","v":0},{"$f":"Inputs!S951","v":0},1.0942282637703955E-3,1.0942282637703953E-3,1.0942282637703953E-3,2.1884565275407906E-3,2.1884565275407906E-3,2.1884565275407906E-3,2.1884565275407906E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K952","v":0.12077941843285088},{"$f":"Inputs!L952","v":0.12077941843285088},{"$f":"Inputs!M952","v":0.12077941843285088},{"$f":"Inputs!N952","v":0.12077941843285088},{"$f":"Inputs!O952","v":0},{"$f":"Inputs!P952","v":0},{"$f":"Inputs!Q952","v":0},{"$f":"Inputs!R952","v":0},{"$f":"Inputs!S952","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K953","v":3.8123066546697622E-2},{"$f":"Inputs!L953","v":3.8123066546697622E-2},{"$f":"Inputs!M953","v":3.8123066546697622E-2},{"$f":"Inputs!N953","v":3.8123066546697622E-2},{"$f":"Inputs!O953","v":7.7907168657002257E-2},{"$f":"Inputs!P953","v":0.15581433731400451},{"$f":"Inputs!Q953","v":0.15581433731400451},{"$f":"Inputs!R953","v":0.15581433731400451},{"$f":"Inputs!S953","v":0.15581433731400451},7.7907168657002271E-2,7.7907168657002271E-2,7.7907168657002285E-2,0.15581433731400457,0.15581433731400457,0.15581433731400457,0.15581433731400457]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K954","v":0},{"$f":"Inputs!L954","v":0},{"$f":"Inputs!M954","v":0},{"$f":"Inputs!N954","v":0},{"$f":"Inputs!O954","v":0},{"$f":"Inputs!P954","v":0},{"$f":"Inputs!Q954","v":0},{"$f":"Inputs!R954","v":0},{"$f":"Inputs!S954","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K955","v":2.4529119207127603E-3},{"$f":"Inputs!L955","v":2.4529119207127603E-3},{"$f":"Inputs!M955","v":2.4529119207127603E-3},{"$f":"Inputs!N955","v":2.4529119207127603E-3},{"$f":"Inputs!O955","v":1.6181596049009137E-3},{"$f":"Inputs!P955","v":3.2363192098018275E-3},{"$f":"Inputs!Q955","v":3.2363192098018275E-3},{"$f":"Inputs!R955","v":3.2363192098018275E-3},{"$f":"Inputs!S955","v":3.2363192098018279E-3},1.6181596049009133E-3,1.6181596049009133E-3,1.6181596049009133E-3,3.2363192098018262E-3,3.2363192098018262E-3,3.2363192098018262E-3,3.2363192098018262E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K956","v":2.4806489627462823E-4},{"$f":"Inputs!L956","v":2.4806489627462823E-4},{"$f":"Inputs!M956","v":2.4806489627462823E-4},{"$f":"Inputs!N956","v":2.4806489627462823E-4},{"$f":"Inputs!O956","v":0},{"$f":"Inputs!P956","v":0},{"$f":"Inputs!Q956","v":0},{"$f":"Inputs!R956","v":0},{"$f":"Inputs!S956","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K957","v":4.197579203292832E-4},{"$f":"Inputs!L957","v":4.197579203292832E-4},{"$f":"Inputs!M957","v":4.197579203292832E-4},{"$f":"Inputs!N957","v":4.197579203292832E-4},{"$f":"Inputs!O957","v":0},{"$f":"Inputs!P957","v":0},{"$f":"Inputs!Q957","v":0},{"$f":"Inputs!R957","v":0},{"$f":"Inputs!S957","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K958","v":1.0263179443629475},{"$f":"Inputs!L958","v":1.0263179443629475},{"$f":"Inputs!M958","v":1.0263179443629475},{"$f":"Inputs!N958","v":1.0263179443629475},{"$f":"Inputs!O958","v":0.40024156419525042},{"$f":"Inputs!P958","v":0.80048312839050084},{"$f":"Inputs!Q958","v":0.80048312839050062},{"$f":"Inputs!R958","v":0.80048312839050062},{"$f":"Inputs!S958","v":0.80048312839050062},0.40024156419525037,0.40024156419525037,0.40024156419525037,0.80048312839050084,0.80048312839050073,0.80048312839050062,0.80048312839050073]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K959","v":0},{"$f":"Inputs!L959","v":0},{"$f":"Inputs!M959","v":0},{"$f":"Inputs!N959","v":0},{"$f":"Inputs!O959","v":0},{"$f":"Inputs!P959","v":0},{"$f":"Inputs!Q959","v":0},{"$f":"Inputs!R959","v":0},{"$f":"Inputs!S959","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K960","v":0},{"$f":"Inputs!L960","v":0},{"$f":"Inputs!M960","v":0},{"$f":"Inputs!N960","v":0},{"$f":"Inputs!O960","v":0},{"$f":"Inputs!P960","v":0},{"$f":"Inputs!Q960","v":0},{"$f":"Inputs!R960","v":0},{"$f":"Inputs!S960","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K961","v":0.85822838826602044},{"$f":"Inputs!L961","v":0.85822838826602044},{"$f":"Inputs!M961","v":0.85822838826602044},{"$f":"Inputs!N961","v":0.85822838826602044},{"$f":"Inputs!O961","v":0},{"$f":"Inputs!P961","v":0},{"$f":"Inputs!Q961","v":0},{"$f":"Inputs!R961","v":0},{"$f":"Inputs!S961","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K962","v":0},{"$f":"Inputs!L962","v":0},{"$f":"Inputs!M962","v":0},{"$f":"Inputs!N962","v":0},{"$f":"Inputs!O962","v":0},{"$f":"Inputs!P962","v":0},{"$f":"Inputs!Q962","v":0},{"$f":"Inputs!R962","v":0},{"$f":"Inputs!S962","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,2.0536915216945881,2.0536915216945881,2.0536915216945881,2.0536915216945881,0.4821639598351814,0.9643279196703628,0.96432791967036258,0.96432791967036258,0.96432791967036258,0.48366364212565216,{"$f":"SUM(U63:U77)","v":0.48366364212565216},{"$f":"SUM(V63:V77)","v":0.48366364212565216},{"$f":"SUM(W63:W77)","v":0.96732728425130443},0.96732728425130432,0.96732728425130421,0.96732728425130432]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1356","v":0},null,null,null,null,{"$f":"-Inputs!J1377","v":1.6863962604571858E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1357","v":0},null,null,null,null,{"$f":"-Inputs!J1378","v":4.2159906511429635E-3}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1358","v":-0.48311767373140352},null,null,null,null,{"$f":"-Inputs!J1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1359","v":0},null,null,null,null,{"$f":"-Inputs!J1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1360","v":0},null,null,null,null,{"$f":"-Inputs!J1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1361","v":0},null,null,null,null,{"$f":"-Inputs!J1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1362","v":-9.9225958509851294E-4},null,null,null,null,{"$f":"-Inputs!J1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1363","v":-1.6790316813171328E-3},null,null,null,null,{"$f":"-Inputs!J1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1364","v":0},null,null,null,null,{"$f":"-Inputs!J1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1365","v":0},null,null,null,null,{"$f":"-Inputs!J1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1366","v":0},null,null,null,null,{"$f":"-Inputs!J1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1367","v":-2.9638148578769306},null,null,null,null,{"$f":"-Inputs!J1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1368","v":0},null,null,null,null,{"$f":"-Inputs!J1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!J1369","v":0},null,null,null,null,{"$f":"-Inputs!J1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-3.4496038228747499,0,0,0,0,2.1079953255714823E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V153:V167)","v":0},0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.39795803947140473,0.39515551806667654,0.39235299666194834,0.38674795385249194,0.38114291104303555,0.37553786823357915,0.36993282542412276]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11161128290458033,0.11051705464080994,0.10942282637703954,0.10723436984949875,0.10504591332195795,0.10285745679441716,0.10066900026687636]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":8.7256028895842519},8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,7.9465312030142323,7.8686240343572305,7.7907168657002286,7.634902528386224,7.4790881910722193,7.3232738537582147,7.1674595164442101]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.10032589550385662,9.8707735898955706E-2,9.7089576294054791E-2,9.3853257084252961E-2,9.0616937874451131E-2,8.7380618664649301E-2,8.4144299454847471E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.807730054248012,12.407488490052762,12.007246925857512,11.20676379746701,10.406280669076509,9.6057975406860088,8.8053144122955089]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.364156475142085,{"$f":"SUM(U171:U185)","v":20.880492833016433},{"$f":"SUM(V171:V185)","v":20.396829190890784},{"$f":"SUM(W171:W185)","v":19.42950190663948},18.462174622388172,17.494847338136871,16.527520053885567]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.39795803947140473,0.39515551806667654,{"$f":"V337","v":0.39235299666194834},0.38674795385249194,0.38114291104303555,0.37553786823357915]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11161128290458033,0.11051705464080994,0.10942282637703954,0.10723436984949875,0.10504591332195795,0.10285745679441716]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,7.9465312030142323,7.8686240343572305,7.7907168657002286,7.634902528386224,7.4790881910722193,7.3232738537582147]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.10032589550385662,9.8707735898955706E-2,9.7089576294054791E-2,9.3853257084252961E-2,9.0616937874451131E-2,8.7380618664649301E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.807730054248012,12.407488490052762,12.007246925857512,11.20676379746701,10.406280669076509,9.6057975406860088]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":30.973537972943681},28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,{"$f":"SUM(U193:U207)","v":21.364156475142085},{"$f":"SUM(V193:V207)","v":20.880492833016433},{"$f":"SUM(W193:W207)","v":20.396829190890784},{"$f":"SUM(X193:X207)","v":19.42950190663948},18.462174622388172,17.494847338136871]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0.46768600727797494,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0.11692150181949369,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,30.973537972943681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,2.3970673780277967E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555925E-3,2.8025214047282024E-3,2.8025214047282024E-3,2.8025214047282024E-3,5.6050428094564049E-3,5.6050428094564049E-3,5.6050428094564049E-3,5.6050428094564049E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0942282637703955E-3,1.0942282637703953E-3,1.0942282637703953E-3,2.1884565275407906E-3,2.1884565275407906E-3,2.1884565275407906E-3,2.1884565275407906E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0.12077941843285088,0.12077941843285088,0.12077941843285088,0.12077941843285088,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,7.7907168657002257E-2,0.15581433731400451,0.15581433731400451,0.15581433731400451,0.15581433731400451,7.7907168657002271E-2,7.7907168657002271E-2,7.7907168657002285E-2,0.15581433731400457,0.15581433731400457,0.15581433731400457,0.15581433731400457]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,1.6181596049009137E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018279E-3,1.6181596049009133E-3,1.6181596049009133E-3,1.6181596049009133E-3,3.2363192098018262E-3,3.2363192098018262E-3,3.2363192098018262E-3,3.2363192098018262E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,1.0263179443629475,1.0263179443629475,1.0263179443629475,1.0263179443629475,0.40024156419525042,0.80048312839050084,0.80048312839050062,0.80048312839050062,0.80048312839050062,0.40024156419525037,0.40024156419525037,0.40024156419525037,0.80048312839050084,0.80048312839050073,0.80048312839050062,0.80048312839050073]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.85822838826602044,0.85822838826602044,0.85822838826602044,0.85822838826602044,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,2.0536915216945881,2.0536915216945881,2.0536915216945881,2.0536915216945881,0.4821639598351814,0.9643279196703628,0.96432791967036258,0.96432791967036258,0.96432791967036258,{"$f":"SUM(T229:T243)","v":0.48366364212565216},{"$f":"SUM(U229:U243)","v":0.48366364212565216},{"$f":"SUM(V229:V243)","v":0.48366364212565216},{"$f":"SUM(W229:W243)","v":0.96732728425130443},{"$f":"SUM(X229:X243)","v":0.96732728425130432},{"$f":"SUM(Y229:Y243)","v":0.96732728425130421},0.96732728425130432]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6863962604571858E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2159906511429635E-3,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.48311767373140352,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-9.9225958509851294E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.6790316813171328E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-2.9638148578769306,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-3.4496038228747499,0,0,0,0,2.1079953255714823E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0.40076056087613293},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0.39795803947140473},0.39515551806667654,0.39235299666194834,0.38674795385249194,0.38114291104303555,0.37553786823357915,0.36993282542412276]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11161128290458033,0.11051705464080994,0.10942282637703954,0.10723436984949875,0.10504591332195795,0.10285745679441716,0.10066900026687636]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,7.9465312030142323,7.8686240343572305,7.7907168657002286,7.634902528386224,7.4790881910722193,7.3232738537582147,7.1674595164442101]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.10032589550385662,9.8707735898955706E-2,9.7089576294054791E-2,9.3853257084252961E-2,9.0616937874451131E-2,8.7380618664649301E-2,8.4144299454847471E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.807730054248012,12.407488490052762,12.007246925857512,11.20676379746701,10.406280669076509,9.6057975406860088,8.8053144122955089]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.364156475142085,20.880492833016433,20.396829190890784,19.42950190663948,18.462174622388172,17.494847338136871,16.527520053885567]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":4.9785829497942472E-3},5.0051833023739374E-3,{"$f":"(U417*U$359)","v":5.0051833023739374E-3},{"$f":"(W417*W$359)","v":1.0177390839670846E-2},1.028277676871083E-2,1.0387071124928017E-2,1.0490153463475619E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4001221453126599E-3,1.4037533461883482E-3,1.4037533461883482E-3,2.8383570968484014E-3,2.8511207665025393E-3,2.8627486464538545E-3,2.8731759699236713E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9686286423840406E-2,9.9944821675045606E-2,9.9944821675045606E-2,0.20208613903923767,0.20299489034584428,0.20382277538088167,0.20456518286120481]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2664343354739812E-3,1.2618151844315175E-3,1.2618151844315175E-3,2.5184355378650904E-3,2.495336489428904E-3,2.4695084663597421E-3,2.4408294568312294E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16408047278203136,0.16108491411301479,0.16108491411301479,0.31145800338155682,0.29795807130193891,0.28358848136622655,0.26831418813916491]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.27141189863645265},{"$f":"SUM(U363:U376)","v":0.2687004876210542},0.2687004876210542,0.52907832589517878,0.51658219567242547,0.50313058498484986,0.48868352989060027]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":2.8373366701113789E-3},{"$f":"U229*V$360","v":2.9082700868641627E-3},{"$f":"V229*V$360","v":2.9082700868641627E-3},5.9619536780715337E-3,6.1110025200233212E-3,6.2637775830239033E-3,6.4203720225995001E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1078216826569261E-3,1.1355172247233488E-3,1.1355172247233488E-3,2.3278103106828649E-3,2.3860055684499365E-3,2.4456557076611846E-3,2.5067971003527138E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8874996680534701E-2,8.0846871597548053E-2,8.0846871597548067E-2,0.16573608677497353,0.16987948894434785,0.17412647616795651,0.17847963807215542]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6382617372100242E-3,1.6792182806402744E-3,1.6792182806402744E-3,3.4423974753125617E-3,3.5284574121953755E-3,3.6166688475002596E-3,3.7070855686877654E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40521369973409982,0.41534404222745219,0.41534404222745219,0.85145528656627711,0.87274166873043379,0.89456021044869438,0.91692421570991178]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.48967211650461284},{"$f":"SUM(U381:U394)","v":0.50191391941722807},0.50191391941722807,1.0289235348053176,1.0546466231754503,1.0810127887548362,1.1080381084737072]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.40290180715581581,0.40499872037132556,{"$f":"V561","v":0.40709563358683531},0.41131107074843465,0.41548284499712218,0.41960613853902629]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11299781163100646,0.11326604775247145,0.11353428387393645,0.11404483066010199,0.11450994585815459,0.11492703879694727]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,8.0452496614145392,8.0643476114920372,8.0834455615695351,8.1197956138337997,8.1529110152352953,8.1826073144482212]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.1015722277070215,0.10115482461081274,0.10073742151460398,9.981345957715651E-2,9.8780338654390037E-2,9.7633178273249521E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.966838391491192,12.712579263376755,12.458320135262317,11.918322852077598,11.343539254649103,10.732567525566635]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":30.973537972943681},28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,{"$f":"SUM(U417:U431)","v":21.629559899399574},{"$f":"SUM(V417:V431)","v":21.396346467603401},{"$f":"SUM(W417:W431)","v":21.163133035807228},{"$f":"SUM(X417:X431)","v":20.66328782689709},20.125223399394066,19.547341195624078]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0.46768600727797494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0.11692150181949369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,30.973537972943681,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,2.3970673780277967E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555925E-3,-2.1412462796828683E-3,-2.0969132155097747E-3,-2.0969132155097747E-3,-4.2154371615993128E-3,-4.1717742486875086E-3,-4.1232935419041137E-3,-4.0697814408761192E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9230046265573371E-4,-2.6823612146499934E-4,-2.6823612146499934E-4,-5.1054678616553649E-4,-4.6511519805260285E-4,-4.1709293879266989E-4,-3.6637886957095744E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0.12077941843285088,0.12077941843285088,0.12077941843285088,0.12077941843285088,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,7.7907168657002257E-2,0.15581433731400451,0.15581433731400451,0.15581433731400451,0.15581433731400451,-2.0811289743305705E-2,-1.9097950077497552E-2,-1.9097950077497539E-2,-3.6350052264264132E-2,-3.3115401401496436E-2,-2.9696299212925159E-2,-2.6085544789049397E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,1.6181596049009137E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018279E-3,3.7182740173604301E-4,4.1740309620875689E-4,4.1740309620875689E-4,9.2396193744747127E-4,1.0331209227664715E-3,1.1471603811405175E-3,1.2662561118565361E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,1.0263179443629475,1.0263179443629475,1.0263179443629475,1.0263179443629475,0.40024156419525042,0.80048312839050084,0.80048312839050062,0.80048312839050062,0.80048312839050062,0.24113322695206846,0.2542591281144374,0.2542591281144374,0.53999728318472029,0.57478359742849494,0.61097172908246788,0.64861002757074693]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0.85822838826602044,0.85822838826602044,0.85822838826602044,0.85822838826602044,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,2.0536915216945881,2.0536915216945881,2.0536915216945881,2.0536915216945881,0.4821639598351814,0.9643279196703628,0.96432791967036258,0.96432791967036258,0.96432791967036258,0.21826021786816019,{"$f":"SUM(U453:U467)","v":0.23321343179617382},{"$f":"SUM(V453:V467)","v":0.23321343179617385},{"$f":"SUM(W453:W467)","v":0.49984520891013878},{"$f":"SUM(X453:X467)","v":0.53806442750302486},{"$f":"SUM(Y453:Y467)","v":0.57788220376998645},0.61935457858310694]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6863962604571858E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.2159906511429635E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.48311767373140352,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-9.9225958509851294E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.6790316813171328E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.9638148578769306,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-3.4496038228747499,0,0,0,0,2.1079953255714823E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.40290180715581581,0.40499872037132556,0.40709563358683531,0.41131107074843465,0.41548284499712218,0.41960613853902629,0.42367591997990239]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11299781163100646,0.11326604775247145,0.11353428387393645,0.11404483066010199,0.11450994585815459,0.11492703879694727,0.11529341766651822]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,8.0452496614145392,8.0643476114920372,8.0834455615695351,8.1197956138337997,8.1529110152352953,8.1826073144482212,8.2086928592372708]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.1015722277070215,0.10115482461081274,0.10073742151460398,9.981345957715651E-2,9.8780338654390037E-2,9.7633178273249521E-2,9.636692216139299E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.966838391491192,12.712579263376755,12.458320135262317,11.918322852077598,11.343539254649103,10.732567525566635,10.083957497995888]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.629559899399574,21.396346467603401,21.163133035807228,20.66328782689709,20.125223399394066,19.547341195624078,18.927986617040972]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,0.40290180715581581,0.40499872037132556,{"$f":"V727","v":0.40709563358683531},0.41131107074843465,0.41548284499712218,0.41960613853902629]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11299781163100646,0.11326604775247145,0.11353428387393645,0.11404483066010199,0.11450994585815459,0.11492703879694727]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,8.0452496614145392,8.0643476114920372,8.0834455615695351,8.1197956138337997,8.1529110152352953,8.1826073144482212]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.1015722277070215,0.10115482461081274,0.10073742151460398,9.981345957715651E-2,9.8780338654390037E-2,9.7633178273249521E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.966838391491192,12.712579263376755,12.458320135262317,11.918322852077598,11.343539254649103,10.732567525566635]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":30.973537972943681},28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.629559899399574,21.396346467603401,21.163133035807228,20.66328782689709,20.125223399394066,19.547341195624078]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0.46768600727797494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0.11692150181949369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,8.8780951557710424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0.1263191392357168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,20.915417473652305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0.46909869518715114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,30.973537972943681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,7.1219693487549907E-3,2.3970673780277967E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555934E-3,4.7941347560555925E-3,-2.1412462796828683E-3,-2.0969132155097747E-3,-2.0969132155097747E-3,-4.2154371615993128E-3,-4.1717742486875086E-3,-4.1232935419041137E-3,-4.0697814408761192E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.9230046265573371E-4,-2.6823612146499934E-4,-2.6823612146499934E-4,-5.1054678616553649E-4,-4.6511519805260285E-4,-4.1709293879266989E-4,-3.6637886957095744E-4]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0.12077941843285088,0.12077941843285088,0.12077941843285088,0.12077941843285088,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,3.8123066546697622E-2,7.7907168657002257E-2,0.15581433731400451,0.15581433731400451,0.15581433731400451,0.15581433731400451,-2.0811289743305705E-2,-1.9097950077497552E-2,-1.9097950077497539E-2,-3.6350052264264132E-2,-3.3115401401496436E-2,-2.9696299212925159E-2,-2.6085544789049397E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,2.4529119207127603E-3,1.6181596049009137E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018275E-3,3.2363192098018279E-3,3.7182740173604301E-4,4.1740309620875689E-4,4.1740309620875689E-4,9.2396193744747127E-4,1.0331209227664715E-3,1.1471603811405175E-3,1.2662561118565361E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,2.4806489627462823E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,4.197579203292832E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,1.0263179443629475,1.0263179443629475,1.0263179443629475,1.0263179443629475,0.40024156419525042,0.80048312839050084,0.80048312839050062,0.80048312839050062,0.80048312839050062,0.24113322695206846,0.2542591281144374,0.2542591281144374,0.53999728318472029,0.57478359742849494,0.61097172908246788,0.64861002757074693]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0.85822838826602044,0.85822838826602044,0.85822838826602044,0.85822838826602044,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,2.0536915216945881,2.0536915216945881,2.0536915216945881,2.0536915216945881,0.4821639598351814,0.9643279196703628,0.96432791967036258,0.96432791967036258,0.96432791967036258,0.21826021786816019,{"$f":"SUM(U619:U633)","v":0.23321343179617382},0.23321343179617385,0.49984520891013878,0.53806442750302486,0.57788220376998645,0.61935457858310694]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.6863962604571858E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.2159906511429635E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.48311767373140352,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-9.9225958509851294E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.6790316813171328E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.9638148578769306,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-3.4496038228747499,0,0,0,0,2.1079953255714823E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0.46768600727797494,0.46056403792921996,0.45344206858046499,0.44632009923171001,0.43919812988295504,0.43680106250492723,0.43200692774887162,0.427212792992816,0.42241865823676039,0.40076056087613293,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0.40290180715581581},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0.40499872037132556},0.40709563358683531,0.41131107074843465,0.41548284499712218,0.41960613853902629,0.42367591997990239]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11692150181949369,0.11270551116835073,0.11299781163100646,0.11326604775247145,0.11353428387393645,0.11404483066010199,0.11450994585815459,0.11492703879694727,0.11529341766651822]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,-0.12077941843285088,-0.24155883686570176,-0.36233825529855263,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,8.8780951557710424,8.8399720892243447,8.8018490226776471,8.7637259561309495,8.7256028895842519,8.6476957209272491,8.4918813836132454,8.3360670462992417,8.1802527089852379,8.0244383716712342,8.0452496614145392,8.0643476114920372,8.0834455615695351,8.1197956138337997,8.1529110152352953,8.1826073144482212,8.2086928592372708]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0.1263191392357168,0.12386622731500405,0.12141331539429129,0.11896040347357853,0.11650749155286577,0.11488933194796486,0.11165301273816303,0.1084166935283612,0.10518037431855937,0.10194405510875754,0.1015722277070215,0.10115482461081274,0.10073742151460398,9.981345957715651E-2,9.8780338654390037E-2,9.7633178273249521E-2,9.636692216139299E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,-2.4806489627462823E-4,-4.9612979254925647E-4,-7.4419468882388476E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,-4.197579203292832E-4,-8.395158406585664E-4,-1.2592737609878495E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,20.915417473652305,19.889099529289357,18.86278158492641,17.836463640563462,16.810145696200514,16.409904132005263,15.609421003614761,14.808937875224261,14.008454746833761,13.207971618443262,12.966838391491192,12.712579263376755,12.458320135262317,11.918322852077598,11.343539254649103,10.732567525566635,10.083957497995888]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.46909869518715114,-0.3891296930788693,-1.2473580813448897,-2.1055864696109099,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.629559899399574,21.396346467603401,21.163133035807228,20.66328782689709,20.125223399394066,19.547341195624078,18.927986617040972]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0.36938153329418283,0.36476426412800556,0.36014699496182828,0.35552972579565101,0.35091245662947373,0.34860382204638507,0.3439865528802078,0.33936928371403052,0.33475201454785325,0.33013474538167598,0.32782611079858731,{"$f":"U893","v":0.32551747621549865},0.32320884163240998,0.31859157246623271,0.31397430330005544,0.30935703413387816]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,9.2345383323545679E-2,9.0806293601486579E-2,8.9267203879427479E-2,8.7728114157368378E-2,8.6189024435309278E-2,8.5419479574279727E-2,8.3880389852220627E-2,8.2341300130161527E-2,8.0802210408102426E-2,7.9263120686043326E-2,7.8493575825013776E-2,7.7724030963984225E-2,7.6954486102954675E-2,7.5415396380895589E-2,7.3876306658836488E-2,7.2337216936777388E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,7.0119788711600481,6.8951125566407141,6.77824624212138,6.661379927602046,6.544513613082712,6.4860804558230445,6.3692141413037104,6.2523478267843764,6.1354815122650423,6.0186151977457083,5.9601820404860408,5.9017488832263734,5.8433157259667059,5.7264494114473719,5.6095830969280378,5.4927167824087038]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,9.9767700143223489E-2,9.7273507639642903E-2,9.4779315136062317E-2,9.2285122632481731E-2,8.9790930128901145E-2,8.8543833877110845E-2,8.6049641373530258E-2,8.3555448869949672E-2,8.1061256366369086E-2,7.85670638627885E-2,7.73199676109982E-2,7.60728713592079E-2,7.48257751074176E-2,7.2331582603837014E-2,6.9837390100256427E-2,6.7343197596675841E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,16.519136462668907,15.858371004162152,15.197605545655396,14.53684008714864,13.876074628641884,13.545691899388506,12.884926440881751,12.224160982374995,11.563395523868239,10.902630065361484,10.572247336108106,10.241864606854728,9.91148187760135,9.2507164190945925,8.589950960587835,7.9291855020810784]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0.37049728364342838,0.2963978269147427,0.22229837018605703,0.14819891345737135,7.4099456728685675E-2,3.7049728364342838E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":24.463107234233334},23.602725453086741,22.742343671940151,21.881961890793558,21.021580109646965,20.591389219073672,19.76805716629142,18.981774841873513,18.195492517455605,17.409210193037701,17.016069030828746,16.62292786861979,16.229786706410838,15.443504381992931,14.657222057575021,13.870939733157114]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J487/Inputs!J$97","v":0.36938153329418283}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J488/Inputs!J$97","v":9.2345383323545679E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J489/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J490/Inputs!J$97","v":7.0119788711600481}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J491/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J492/Inputs!J$97","v":9.9767700143223489E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J493/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J494/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J495/Inputs!J$97","v":16.519136462668907}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J496/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J497/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J498/Inputs!J$97","v":0.37049728364342838}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J499/Inputs!J$97","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,{"$f":"Inputs!J500/Inputs!J$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,24.463107234233334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772857E-3,2.3086345830886429E-3,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772866E-3,2.3086345830886433E-3,2.3086345830886429E-3,2.3086345830886429E-3,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772857E-3,4.6172691661772857E-3]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,1.5390897220590946E-3,1.5390897220590946E-3,1.5390897220590944E-3,1.5390897220590944E-3,7.6954486102954708E-4,1.5390897220590942E-3,1.5390897220590942E-3,1.5390897220590939E-3,1.5390897220590939E-3,7.6954486102954686E-4,7.6954486102954686E-4,7.6954486102954675E-4,1.5390897220590935E-3,1.5390897220590937E-3,1.5390897220590935E-3,1.5390897220590933E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0.11686631451933413,0.11686631451933414,0.11686631451933414,0.11686631451933414,5.8433157259667072E-2,0.11686631451933413,0.11686631451933413,0.11686631451933414,0.11686631451933414,5.8433157259667072E-2,5.8433157259667065E-2,5.8433157259667065E-2,0.11686631451933412,0.11686631451933412,0.11686631451933412,0.11686631451933412]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,2.4941925035805871E-3,2.4941925035805871E-3,2.4941925035805875E-3,2.4941925035805875E-3,1.2470962517902937E-3,2.4941925035805871E-3,2.4941925035805871E-3,2.4941925035805871E-3,2.4941925035805871E-3,1.2470962517902937E-3,1.2470962517902935E-3,1.2470962517902935E-3,2.4941925035805866E-3,2.4941925035805866E-3,2.4941925035805866E-3,2.4941925035805866E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0.66076545850675628,0.66076545850675628,0.66076545850675639,0.66076545850675639,0.33038272925337819,0.66076545850675639,0.6607654585067565,0.6607654585067565,0.6607654585067565,0.3303827292533783,0.3303827292533783,0.3303827292533783,0.66076545850675672,0.66076545850675661,0.6607654585067565,0.6607654585067565]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,7.4099456728685675E-2,7.4099456728685675E-2,7.4099456728685675E-2,7.4099456728685675E-2,3.7049728364342838E-2,3.7049728364342838E-2,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0.86038178114659303,0.86038178114659303,0.86038178114659314,0.86038178114659314,0.43019089057329657,0.8233320527822503,0.78628232441790757,0.78628232441790757,0.78628232441790757,0.39314116220895384,0.39314116220895384,0.39314116220895384,0.7862823244179078,0.78628232441790769,0.78628232441790757,0.78628232441790757]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2005"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0.36938153329418283,0.36476426412800556,0.36014699496182828,0.35552972579565101,0.35091245662947373,0.34860382204638507,0.3439865528802078,0.33936928371403052,0.33475201454785325,0.33013474538167598,0.32782611079858731,0.32551747621549865,0.32320884163240998,0.31859157246623271,0.31397430330005544,0.30935703413387816,0.30473976496770089]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,9.2345383323545679E-2,9.0806293601486579E-2,8.9267203879427479E-2,8.7728114157368378E-2,8.6189024435309278E-2,8.5419479574279727E-2,8.3880389852220627E-2,8.2341300130161527E-2,8.0802210408102426E-2,7.9263120686043326E-2,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":7.8493575825013776E-2},7.7724030963984225E-2,7.6954486102954675E-2,7.5415396380895589E-2,7.3876306658836488E-2,7.2337216936777388E-2,7.0798127214718301E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,7.0119788711600481,6.8951125566407141,6.77824624212138,6.661379927602046,6.544513613082712,6.4860804558230445,6.3692141413037104,6.2523478267843764,6.1354815122650423,6.0186151977457083,5.9601820404860408,5.9017488832263734,5.8433157259667059,5.7264494114473719,5.6095830969280378,5.4927167824087038,5.3758504678893697]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,9.9767700143223489E-2,9.7273507639642903E-2,9.4779315136062317E-2,9.2285122632481731E-2,8.9790930128901145E-2,8.8543833877110845E-2,8.6049641373530258E-2,8.3555448869949672E-2,8.1061256366369086E-2,7.85670638627885E-2,7.73199676109982E-2,7.60728713592079E-2,7.48257751074176E-2,7.2331582603837014E-2,6.9837390100256427E-2,6.7343197596675841E-2,6.4849005093095255E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,16.519136462668907,15.858371004162152,15.197605545655396,14.53684008714864,13.876074628641884,13.545691899388506,12.884926440881751,12.224160982374995,11.563395523868239,10.902630065361484,10.572247336108106,10.241864606854728,9.91148187760135,9.2507164190945925,8.589950960587835,7.9291855020810784,7.2684200435743218]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0.37049728364342838,0.2963978269147427,0.22229837018605703,0.14819891345737135,7.4099456728685675E-2,3.7049728364342838E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,24.463107234233334,23.602725453086741,22.742343671940151,21.881961890793558,21.021580109646965,20.591389219073672,19.76805716629142,18.981774841873513,18.195492517455605,17.409210193037701,17.016069030828746,16.62292786861979,16.229786706410838,15.443504381992931,14.657222057575021,13.870939733157114,13.084657408739206]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.364156475142085,20.880492833016433,20.396829190890784,19.42950190663948,18.462174622388172,17.494847338136871]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.364156475142085,20.880492833016433,20.396829190890784,19.42950190663948,18.462174622388172,17.494847338136871]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.629559899399574,21.396346467603401,21.163133035807228,20.66328782689709,20.125223399394066,19.547341195624078]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,30.973537972943681,28.919846451249096,26.866154929554508,24.812463407859919,26.208375709040084,25.726211749204897,24.761883829534533,23.797555909864172,22.833227990193812,21.847820117267737,21.629559899399574,21.396346467603401,21.163133035807228,20.66328782689709,20.125223399394066,19.547341195624078]

{"sheet":"2006","index":21,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2006"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(L9>=1)*(L9-L$6)","v":79},{"$f":"(M9>=1)*(M9-M$6)","v":78},77,76.5,75.5,74.5,73.5,72.5,72,71.5,71,70,69,68]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(L10>=1)*(L10-L$6)","v":59},58,57,56.5,55.5,54.5,53.5,52.5,52,51.5,51,50,49,48]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57,56.5,55.5,54.5,53.5,52.5,52,51.5,51,50,49,48]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57,56.5,55.5,54.5,53.5,52.5,52,51.5,51,50,49,48]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57,56.5,55.5,54.5,53.5,52.5,52,51.5,51,50,49,48]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37,36.5,35.5,34.5,33.5,32.5,32,31.5,31,30,29,28]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37,36.5,35.5,34.5,33.5,32.5,32,31.5,31,30,29,28]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37,36.5,35.5,34.5,33.5,32.5,32,31.5,31,30,29,28]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22,21.5,20.5,19.5,18.5,17.5,17,16.5,16,15,14,13]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7,6.5,5.5,4.5,3.5,2.5,2,1.5,1,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,{"$f":"(M19>=1)*(M19-M$6)","v":3},2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2,1.5,0.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2736588834894316,1.264814030131866,{"$f":"V171","v":1.2559691767743004},1.2382794700591695,1.2205897633440386,1.2029000566289076]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.3405807680507702,0.33730595297335897,0.33403113789594774,0.32748150774112522,0.32093187758630271,0.31438224743148019]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.0586076353937237,8.9715056388995524,8.8844036424053812,8.7101996494170404,8.5359956564286996,8.3617916634403588]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.76982819850848028,0.75779963290678531,0.74577106730509035,0.72171393610170032,0.69765680489831028,0.67359967369492024]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1350442781253012E-19,2.1016842112795934E-19,2.0683241444338855E-19,2.0016040107424698E-19,1.9348838770510542E-19,1.8681637433596385E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.741276725182566,16.248886233265431,15.756495741348296,14.771714757514028,13.78693377367976,12.802152789845492]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,{"$f":"SUM(U27:U41)","v":28.183952210624973},{"$f":"SUM(V27:V41)","v":27.580311488176992},{"$f":"SUM(W27:W41)","v":26.976670765729018},25.769389320833064,24.562107875937109,23.354826431041158]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K487","v":1.392824533068667}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K488","v":0.34820613326716665}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K490","v":10.049881905774667}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K492","v":0.89733707052506562}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K495","v":24.629170475925967}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K498","v":1.2965992556067455E-3}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,37.318716717817132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L991","v":8.9980376129750878E-3},{"$f":"Inputs!M991","v":8.9980376129750878E-3},{"$f":"Inputs!N991","v":8.9980376129750878E-3},{"$f":"Inputs!O991","v":7.3249425363115742E-3},{"$f":"Inputs!P991","v":1.4649885072623147E-2},{"$f":"Inputs!Q991","v":1.4649885072623148E-2},{"$f":"Inputs!R991","v":1.4649885072623148E-2},{"$f":"Inputs!S991","v":1.4649885072623148E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":8.8448533575654978E-3},8.8448533575654978E-3,8.8448533575654961E-3,1.7689706715130992E-2,1.7689706715130992E-2,1.7689706715130992E-2,1.7689706715130996E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L992","v":0},{"$f":"Inputs!M992","v":0},{"$f":"Inputs!N992","v":0},{"$f":"Inputs!O992","v":0},{"$f":"Inputs!P992","v":0},{"$f":"Inputs!Q992","v":0},{"$f":"Inputs!R992","v":0},{"$f":"Inputs!S992","v":0},3.2748150774112518E-3,3.2748150774112518E-3,3.2748150774112523E-3,6.5496301548225045E-3,6.5496301548225045E-3,6.5496301548225045E-3,6.5496301548225036E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L993","v":0.11276048876933845},{"$f":"Inputs!M993","v":0.11276048876933845},{"$f":"Inputs!N993","v":0.11276048876933845},{"$f":"Inputs!O993","v":0},{"$f":"Inputs!P993","v":0},{"$f":"Inputs!Q993","v":0},{"$f":"Inputs!R993","v":0},{"$f":"Inputs!S993","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L994","v":4.0084768479746541E-2},{"$f":"Inputs!M994","v":4.0084768479746541E-2},{"$f":"Inputs!N994","v":4.0084768479746541E-2},{"$f":"Inputs!O994","v":8.7101996494170414E-2},{"$f":"Inputs!P994","v":0.17420399298834083},{"$f":"Inputs!Q994","v":0.17420399298834083},{"$f":"Inputs!R994","v":0.17420399298834083},{"$f":"Inputs!S994","v":0.17420399298834086},8.7101996494170428E-2,8.7101996494170414E-2,8.7101996494170414E-2,0.1742039929883408,0.1742039929883408,0.1742039929883408,0.1742039929883408]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L995","v":0},{"$f":"Inputs!M995","v":0},{"$f":"Inputs!N995","v":0},{"$f":"Inputs!O995","v":0},{"$f":"Inputs!P995","v":0},{"$f":"Inputs!Q995","v":0},{"$f":"Inputs!R995","v":0},{"$f":"Inputs!S995","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L996","v":2.4077386665451441E-3},{"$f":"Inputs!M996","v":2.4077386665451441E-3},{"$f":"Inputs!N996","v":2.4077386665451441E-3},{"$f":"Inputs!O996","v":1.2028565601694999E-2},{"$f":"Inputs!P996","v":2.4057131203390005E-2},{"$f":"Inputs!Q996","v":2.4057131203390005E-2},{"$f":"Inputs!R996","v":2.4057131203390005E-2},{"$f":"Inputs!S996","v":2.4057131203390005E-2},1.2028565601695004E-2,1.2028565601695004E-2,1.2028565601695004E-2,2.4057131203390012E-2,2.4057131203390012E-2,2.4057131203390009E-2,2.4057131203390009E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L997","v":2.4349648983701717E-4},{"$f":"Inputs!M997","v":2.4349648983701717E-4},{"$f":"Inputs!N997","v":2.4349648983701717E-4},{"$f":"Inputs!O997","v":0},{"$f":"Inputs!P997","v":0},{"$f":"Inputs!Q997","v":0},{"$f":"Inputs!R997","v":0},{"$f":"Inputs!S997","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L998","v":4.1202758518606511E-4},{"$f":"Inputs!M998","v":4.1202758518606511E-4},{"$f":"Inputs!N998","v":4.1202758518606511E-4},{"$f":"Inputs!O998","v":0},{"$f":"Inputs!P998","v":0},{"$f":"Inputs!Q998","v":0},{"$f":"Inputs!R998","v":0},{"$f":"Inputs!S998","v":0},3.3360066845707831E-21,3.3360066845707831E-21,3.3360066845707834E-21,6.6720133691415661E-21,6.6720133691415661E-21,6.6720133691415661E-21,6.6720133691415661E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L999","v":0.98799627719069072},{"$f":"Inputs!M999","v":0.98799627719069072},{"$f":"Inputs!N999","v":0.98799627719069072},{"$f":"Inputs!O999","v":0.49239049191713385},{"$f":"Inputs!P999","v":0.98478098383426771},{"$f":"Inputs!Q999","v":0.98478098383426771},{"$f":"Inputs!R999","v":0.98478098383426771},{"$f":"Inputs!S999","v":0.98478098383426782},0.4923904919171343,0.4923904919171343,0.49239049191713424,0.98478098383426849,0.98478098383426849,0.9847809838342686,0.9847809838342686]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1000","v":0},{"$f":"Inputs!M1000","v":0},{"$f":"Inputs!N1000","v":0},{"$f":"Inputs!O1000","v":0},{"$f":"Inputs!P1000","v":0},{"$f":"Inputs!Q1000","v":0},{"$f":"Inputs!R1000","v":0},{"$f":"Inputs!S1000","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1001","v":0},{"$f":"Inputs!M1001","v":0},{"$f":"Inputs!N1001","v":0},{"$f":"Inputs!O1001","v":0},{"$f":"Inputs!P1001","v":0},{"$f":"Inputs!Q1001","v":0},{"$f":"Inputs!R1001","v":0},{"$f":"Inputs!S1001","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1002","v":0.74264745638463048},{"$f":"Inputs!M1002","v":0.74264745638463048},{"$f":"Inputs!N1002","v":0.74264745638463048},{"$f":"Inputs!O1002","v":0},{"$f":"Inputs!P1002","v":0},{"$f":"Inputs!Q1002","v":0},{"$f":"Inputs!R1002","v":0},{"$f":"Inputs!S1002","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1003","v":0},{"$f":"Inputs!M1003","v":0},{"$f":"Inputs!N1003","v":0},{"$f":"Inputs!O1003","v":0},{"$f":"Inputs!P1003","v":0},{"$f":"Inputs!Q1003","v":0},{"$f":"Inputs!R1003","v":0},{"$f":"Inputs!S1003","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,1.8955502911789495,1.8955502911789495,1.8955502911789495,0.59884599654931081,1.1976919930986216,1.1976919930986216,1.1976919930986216,1.1976919930986218,0.60364072244797651,{"$f":"SUM(U63:U77)","v":0.60364072244797651},{"$f":"SUM(V63:V77)","v":0.6036407224479764},{"$f":"SUM(W63:W77)","v":1.2072814448959528},1.2072814448959528,1.207281444895953,1.207281444895953]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1356","v":0},null,null,null,null,{"$f":"-Inputs!K1377","v":1.7402200555940866E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1357","v":0},null,null,null,null,{"$f":"-Inputs!K1378","v":4.3505501389852156E-3}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1358","v":-0.33828146630801531},null,null,null,null,{"$f":"-Inputs!K1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1359","v":0},null,null,null,null,{"$f":"-Inputs!K1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1360","v":0},null,null,null,null,{"$f":"-Inputs!K1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1361","v":0},null,null,null,null,{"$f":"-Inputs!K1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1362","v":-7.3048946951105153E-4},null,null,null,null,{"$f":"-Inputs!K1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1363","v":-1.2360827555581955E-3},null,null,null,null,{"$f":"-Inputs!K1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1364","v":0},null,null,null,null,{"$f":"-Inputs!K1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1365","v":0},null,null,null,null,{"$f":"-Inputs!K1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1366","v":0},null,null,null,null,{"$f":"-Inputs!K1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1367","v":-2.2266457698982847},null,null,null,null,{"$f":"-Inputs!K1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!K1368","v":0},null,null,null,null,{"$f":"-Inputs!K1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,{"$f":"Inputs!K1369","v":0},null,null,null,null,{"$f":"-Inputs!K1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-2.5668938084313693,0,0,0,0,2.1752750694926083E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(V153:V167)","v":0},0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2736588834894316,1.264814030131866,1.2559691767743004,1.2382794700591695,1.2205897633440386,1.2029000566289076,1.1852103499137767]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.3405807680507702,0.33730595297335897,0.33403113789594774,0.32748150774112522,0.32093187758630271,0.31438224743148019,0.30783261727665767]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":9.9296276003354293},9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.0586076353937237,8.9715056388995524,8.8844036424053812,8.7101996494170404,8.5359956564286996,8.3617916634403588,8.1875876704520181]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.76982819850848028,0.75779963290678531,0.74577106730509035,0.72171393610170032,0.69765680489831028,0.67359967369492024,0.64954254249153021]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1350442781253012E-19,2.1016842112795934E-19,2.0683241444338855E-19,2.0016040107424698E-19,1.9348838770510542E-19,1.8681637433596385E-19,1.8014436096682229E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.741276725182566,16.248886233265431,15.756495741348296,14.771714757514028,13.78693377367976,12.802152789845492,11.817371806011224]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":0},0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.183952210624973,{"$f":"SUM(U171:U185)","v":27.580311488176992},{"$f":"SUM(V171:V185)","v":26.976670765729018},{"$f":"SUM(W171:W185)","v":25.769389320833064},24.562107875937109,23.354826431041158,22.147544986145206]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2736588834894316,1.264814030131866,{"$f":"V337","v":1.2559691767743004},1.2382794700591695,1.2205897633440386,1.2029000566289076]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.3405807680507702,0.33730595297335897,0.33403113789594774,0.32748150774112522,0.32093187758630271,0.31438224743148019]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.0586076353937237,8.9715056388995524,8.8844036424053812,8.7101996494170404,8.5359956564286996,8.3617916634403588]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.76982819850848028,0.75779963290678531,0.74577106730509035,0.72171393610170032,0.69765680489831028,0.67359967369492024]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1350442781253012E-19,2.1016842112795934E-19,2.0683241444338855E-19,2.0016040107424698E-19,1.9348838770510542E-19,1.8681637433596385E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.741276725182566,16.248886233265431,15.756495741348296,14.771714757514028,13.78693377367976,12.802152789845492]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,{"$f":"SUM(U193:U207)","v":28.183952210624973},{"$f":"SUM(V193:V207)","v":27.580311488176992},{"$f":"SUM(W193:W207)","v":26.976670765729018},{"$f":"SUM(X193:X207)","v":25.769389320833064},24.562107875937109,23.354826431041158]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,1.392824533068667,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0.34820613326716665,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,37.318716717817132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,8.9980376129750878E-3,7.3249425363115742E-3,1.4649885072623147E-2,1.4649885072623148E-2,1.4649885072623148E-2,1.4649885072623148E-2,8.8448533575654978E-3,8.8448533575654978E-3,8.8448533575654961E-3,1.7689706715130992E-2,1.7689706715130992E-2,1.7689706715130992E-2,1.7689706715130996E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2748150774112518E-3,3.2748150774112518E-3,3.2748150774112523E-3,6.5496301548225045E-3,6.5496301548225045E-3,6.5496301548225045E-3,6.5496301548225036E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0.11276048876933845,0.11276048876933845,0.11276048876933845,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,4.0084768479746541E-2,4.0084768479746541E-2,4.0084768479746541E-2,8.7101996494170414E-2,0.17420399298834083,0.17420399298834083,0.17420399298834083,0.17420399298834086,8.7101996494170428E-2,8.7101996494170414E-2,8.7101996494170414E-2,0.1742039929883408,0.1742039929883408,0.1742039929883408,0.1742039929883408]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,2.4077386665451441E-3,2.4077386665451441E-3,2.4077386665451441E-3,1.2028565601694999E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,1.2028565601695004E-2,1.2028565601695004E-2,1.2028565601695004E-2,2.4057131203390012E-2,2.4057131203390012E-2,2.4057131203390009E-2,2.4057131203390009E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,2.4349648983701717E-4,2.4349648983701717E-4,2.4349648983701717E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.1202758518606511E-4,4.1202758518606511E-4,4.1202758518606511E-4,0,0,0,0,0,3.3360066845707831E-21,3.3360066845707831E-21,3.3360066845707834E-21,6.6720133691415661E-21,6.6720133691415661E-21,6.6720133691415661E-21,6.6720133691415661E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0.98799627719069072,0.98799627719069072,0.98799627719069072,0.49239049191713385,0.98478098383426771,0.98478098383426771,0.98478098383426771,0.98478098383426782,0.4923904919171343,0.4923904919171343,0.49239049191713424,0.98478098383426849,0.98478098383426849,0.9847809838342686,0.9847809838342686]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0.74264745638463048,0.74264745638463048,0.74264745638463048,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,1.8955502911789495,1.8955502911789495,1.8955502911789495,0.59884599654931081,1.1976919930986216,1.1976919930986216,1.1976919930986216,1.1976919930986218,{"$f":"SUM(T229:T243)","v":0.60364072244797651},{"$f":"SUM(U229:U243)","v":0.60364072244797651},{"$f":"SUM(V229:V243)","v":0.6036407224479764},{"$f":"SUM(W229:W243)","v":1.2072814448959528},{"$f":"SUM(X229:X243)","v":1.2072814448959528},{"$f":"SUM(Y229:Y243)","v":1.207281444895953},1.207281444895953]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.7402200555940866E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3505501389852156E-3,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.33828146630801531,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-7.3048946951105153E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,-1.2360827555581955E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2266457698982847,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-2.5668938084313693,0,0,0,0,2.1752750694926083E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.2825037368469971},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.2736588834894316},1.264814030131866,1.2559691767743004,1.2382794700591695,1.2205897633440386,1.2029000566289076,1.1852103499137767]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.3405807680507702,0.33730595297335897,0.33403113789594774,0.32748150774112522,0.32093187758630271,0.31438224743148019,0.30783261727665767]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.0586076353937237,8.9715056388995524,8.8844036424053812,8.7101996494170404,8.5359956564286996,8.3617916634403588,8.1875876704520181]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.76982819850848028,0.75779963290678531,0.74577106730509035,0.72171393610170032,0.69765680489831028,0.67359967369492024,0.64954254249153021]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1350442781253012E-19,2.1016842112795934E-19,2.0683241444338855E-19,2.0016040107424698E-19,1.9348838770510542E-19,1.8681637433596385E-19,1.8014436096682229E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.741276725182566,16.248886233265431,15.756495741348296,14.771714757514028,13.78693377367976,12.802152789845492,11.817371806011224]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.183952210624973,27.580311488176992,26.976670765729018,25.769389320833064,24.562107875937109,23.354826431041158,22.147544986145206]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.5932334317915478E-2},1.6019015937029722E-2,{"$f":"(U417*U$359)","v":1.6019015937029722E-2},{"$f":"(W417*W$359)","v":3.257905429717195E-2},3.292312741416413E-2,3.3264042278070192E-2,3.36014259305377E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2716617114492974E-3,4.2835399823098553E-3,4.2835399823098553E-3,8.664551430401261E-3,8.7069979844424175E-3,8.7461515215416299E-3,8.781820861755529E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.8960595932694488E-19,-6.9817282145448537E-19,-6.9817282145448537E-19,-1.4399275708373383E-18,-1.4759257601082716E-18,-1.5128239041109783E-18,-1.5506445017137526E-18]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11361565603547334,0.11393158871637175,0.11393158871637175,0.23045567779386233,0.23158465134317344,0.23262603877132892,0.23357475516380269]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7128787984287878E-3,9.6822550688742161E-3,9.6822550688742161E-3,1.9344781745054416E-2,1.9188676014772428E-2,1.9012674509385683E-2,1.8815880006220368E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6937732786208784E-21,2.6852800825172513E-21,2.6852800825172513E-21,5.3650886855512133E-21,5.3217942665020189E-21,5.2729819460718947E-21,5.2184028882037018E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21409103126791829,0.21055777346929602,0.21055777346929602,0.40871065727013867,0.39274120797376189,0.37571784205177244,0.35759784457869992]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.35762356213118518},{"$f":"SUM(U363:U376)","v":0.35447417317388152},0.35447417317388152,0.69975472253662874,0.68514466073031421,0.66936674913209893,0.65237172654101627]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":8.9547315252752595E-3},{"$f":"U229*V$360","v":9.1785998134071393E-3},{"$f":"V229*V$360","v":9.1785998134071376E-3},1.881612961748463E-2,1.9286532857921746E-2,1.9768696179369785E-2,2.0262913583854032E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3154975699012453E-3,3.3983850091487753E-3,3.3983850091487758E-3,6.9666892687549904E-3,7.1408565004738647E-3,7.3193779129857098E-3,7.5023623608103506E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8184050361174937E-2,9.0388651620204277E-2,9.0388651620204277E-2,0.18529673582141873,0.18992915421695417,0.194677383072378,0.19954431764918742]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2177994506286217E-2,1.2482444368943369E-2,1.2482444368943369E-2,2.5589010956333907E-2,2.6228736230242255E-2,2.6884454635998305E-2,2.7556566001898257E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3774493503957197E-21,3.4618855841556121E-21,3.4618855841556121E-21,7.0968654475190042E-21,7.2742870837069788E-21,7.4561442607996516E-21,7.6425478673196428E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4985073785247891,0.5109700629879087,0.51097006298790859,1.0474886291252126,1.073675844853343,1.1005177409746765,1.1280306844990433]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.61113965248742674},{"$f":"SUM(U381:U394)","v":0.62641814379961225},0.62641814379961214,1.2841571947892048,1.3162611246589351,1.3491676527754084,1.3828968440947933]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2894813396396374,1.29632175576326,{"$f":"V561","v":1.3031621718868827},1.31692509656657,1.3305616911228124,1.3440570372215128]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.34481174726972946,0.34569690224289057,0.34658205721605168,0.34827991937769792,0.34984606086166647,0.35127283447022239]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.6200757190584772E-17,-5.6898930012039255E-17,-5.7597102833493739E-17,-5.9037030404331075E-17,-6.0512956164439351E-17,-6.2025780068550326E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.1711412375621926,9.1946841746583594,9.2182271117545262,9.2633860537269701,9.3050415508531898,9.3429902065521411]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.77939164840231778,0.77659145910224858,0.77379126980217938,0.76754704059089984,0.76050698037542996,0.75263520024881736]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1615675842532603E-19,2.1538015292368767E-19,2.146035474220493E-19,2.1287177066008151E-19,2.1091927784287655E-19,2.087361155281488E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.949250869842828,16.648838580324217,16.348426290805605,15.709648318950531,15.028713682070951,14.303913783148047]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,{"$f":"SUM(U417:U431)","v":28.534076842716704},{"$f":"SUM(V417:V431)","v":28.262132872090977},{"$f":"SUM(W417:W431)","v":27.990188901465245},{"$f":"SUM(X417:X431)","v":27.405786429212668},26.774669965284048,26.094869061640743]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,1.392824533068667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0.34820613326716665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,37.318716717817132,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,8.9980376129750878E-3,7.3249425363115742E-3,1.4649885072623147E-2,1.4649885072623148E-2,1.4649885072623148E-2,1.4649885072623148E-2,-6.9776027926402185E-3,-6.8404161236225829E-3,-6.8404161236225846E-3,-1.376292467968732E-2,-1.3636594556242384E-2,-1.3495346098700407E-2,-1.3338512346683668E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5616414154805216E-4,-8.8515497316107991E-4,-8.8515497316107947E-4,-1.6978621616462707E-3,-1.5661414839685528E-3,-1.4267736085559202E-3,-1.2794585009451784E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0.11276048876933845,0.11276048876933845,0.11276048876933845,0,0,0,0,0,6.8960595932694488E-19,6.9817282145448537E-19,6.9817282145448537E-19,1.4399275708373383E-18,1.4759257601082716E-18,1.5128239041109783E-18,1.5506445017137526E-18]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,4.0084768479746541E-2,4.0084768479746541E-2,4.0084768479746541E-2,8.7101996494170414E-2,0.17420399298834083,0.17420399298834083,0.17420399298834083,0.17420399298834086,-2.5431605674298405E-2,-2.3542937096167477E-2,-2.3542937096167477E-2,-4.5158941972443606E-2,-4.1655497126219271E-2,-3.7948655698950923E-2,-3.4030437514615264E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,2.4077386665451441E-3,2.4077386665451441E-3,2.4077386665451441E-3,1.2028565601694999E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4651157078574293E-3,2.8001893000691534E-3,2.8001893000691534E-3,6.2442292112794909E-3,7.0400602154698268E-3,7.8717801266126215E-3,8.7406859956778889E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,2.4349648983701717E-4,2.4349648983701717E-4,2.4349648983701717E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,4.1202758518606511E-4,4.1202758518606511E-4,4.1202758518606511E-4,0,0,0,0,0,6.8367607177484123E-22,7.7660550163836078E-22,7.7660550163836078E-22,1.7317767619677909E-21,1.9524928172049599E-21,2.1831623147277569E-21,2.424144979115941E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0.98799627719069072,0.98799627719069072,0.98799627719069072,0.49239049191713385,0.98478098383426771,0.98478098383426771,0.98478098383426771,0.98478098383426782,0.28441634725687082,0.30041228951861265,0.30041228951861254,0.6387779718550739,0.68093463687958111,0.72479989892290408,0.77043283992034339]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0.74264745638463048,0.74264745638463048,0.74264745638463048,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,1.8955502911789495,1.8955502911789495,1.8955502911789495,0.59884599654931081,1.1976919930986216,1.1976919930986216,1.1976919930986216,1.1976919930986218,0.25351609035624156,{"$f":"SUM(U453:U467)","v":0.27194397062573067},{"$f":"SUM(V453:V467)","v":0.27194397062573056},{"$f":"SUM(W453:W467)","v":0.58440247225257624},{"$f":"SUM(X453:X467)","v":0.63111646392862075},{"$f":"SUM(Y453:Y467)","v":0.67980090364330947},0.73052511755377714]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.7402200555940866E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3505501389852156E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.33828146630801531,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-7.3048946951105153E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.2360827555581955E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.2266457698982847,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-2.5668938084313693,0,0,0,0,2.1752750694926083E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2894813396396374,1.29632175576326,1.3031621718868827,1.31692509656657,1.3305616911228124,1.3440570372215128,1.3573955495681964]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.34481174726972946,0.34569690224289057,0.34658205721605168,0.34827991937769792,0.34984606086166647,0.35127283447022239,0.35255229297116758]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.6200757190584772E-17,-5.6898930012039255E-17,-5.7597102833493739E-17,-5.9037030404331075E-17,-6.0512956164439351E-17,-6.2025780068550326E-17,-6.3576424570264082E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.1711412375621926,9.1946841746583594,9.2182271117545262,9.2633860537269701,9.3050415508531898,9.3429902065521411,9.3770206440667572]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.77939164840231778,0.77659145910224858,0.77379126980217938,0.76754704059089984,0.76050698037542996,0.75263520024881736,0.74389451425313946]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1615675842532603E-19,2.1538015292368767E-19,2.146035474220493E-19,2.1287177066008151E-19,2.1091927784287655E-19,2.087361155281488E-19,2.0631197054903287E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.949250869842828,16.648838580324217,16.348426290805605,15.709648318950531,15.028713682070951,14.303913783148047,13.533480943227705]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.534076842716704,28.262132872090977,27.990188901465245,27.405786429212668,26.774669965284048,26.094869061640743,25.364343944086965]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,1.2894813396396374,1.29632175576326,{"$f":"V727","v":1.3031621718868827},1.31692509656657,1.3305616911228124,1.3440570372215128]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.34481174726972946,0.34569690224289057,0.34658205721605168,0.34827991937769792,0.34984606086166647,0.35127283447022239]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.6200757190584772E-17,-5.6898930012039255E-17,-5.7597102833493739E-17,-5.9037030404331075E-17,-6.0512956164439351E-17,-6.2025780068550326E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.1711412375621926,9.1946841746583594,9.2182271117545262,9.2633860537269701,9.3050415508531898,9.3429902065521411]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.77939164840231778,0.77659145910224858,0.77379126980217938,0.76754704059089984,0.76050698037542996,0.75263520024881736]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1615675842532603E-19,2.1538015292368767E-19,2.146035474220493E-19,2.1287177066008151E-19,2.1091927784287655E-19,2.087361155281488E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.949250869842828,16.648838580324217,16.348426290805605,15.709648318950531,15.028713682070951,14.303913783148047]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.534076842716704,28.262132872090977,27.990188901465245,27.405786429212668,26.774669965284048,26.094869061640743]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,1.392824533068667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0.34820613326716665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,10.049881905774667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0.89733707052506562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,24.629170475925967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,1.2965992556067455E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,37.318716717817132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,8.9980376129750878E-3,7.3249425363115742E-3,1.4649885072623147E-2,1.4649885072623148E-2,1.4649885072623148E-2,1.4649885072623148E-2,-6.9776027926402185E-3,-6.8404161236225829E-3,-6.8404161236225846E-3,-1.376292467968732E-2,-1.3636594556242384E-2,-1.3495346098700407E-2,-1.3338512346683668E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5616414154805216E-4,-8.8515497316107991E-4,-8.8515497316107947E-4,-1.6978621616462707E-3,-1.5661414839685528E-3,-1.4267736085559202E-3,-1.2794585009451784E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0.11276048876933845,0.11276048876933845,0.11276048876933845,0,0,0,0,0,6.8960595932694488E-19,6.9817282145448537E-19,6.9817282145448537E-19,1.4399275708373383E-18,1.4759257601082716E-18,1.5128239041109783E-18,1.5506445017137526E-18]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,4.0084768479746541E-2,4.0084768479746541E-2,4.0084768479746541E-2,8.7101996494170414E-2,0.17420399298834083,0.17420399298834083,0.17420399298834083,0.17420399298834086,-2.5431605674298405E-2,-2.3542937096167477E-2,-2.3542937096167477E-2,-4.5158941972443606E-2,-4.1655497126219271E-2,-3.7948655698950923E-2,-3.4030437514615264E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,2.4077386665451441E-3,2.4077386665451441E-3,2.4077386665451441E-3,1.2028565601694999E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4057131203390005E-2,2.4651157078574293E-3,2.8001893000691534E-3,2.8001893000691534E-3,6.2442292112794909E-3,7.0400602154698268E-3,7.8717801266126215E-3,8.7406859956778889E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,2.4349648983701717E-4,2.4349648983701717E-4,2.4349648983701717E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,4.1202758518606511E-4,4.1202758518606511E-4,4.1202758518606511E-4,0,0,0,0,0,6.8367607177484123E-22,7.7660550163836078E-22,7.7660550163836078E-22,1.7317767619677909E-21,1.9524928172049599E-21,2.1831623147277569E-21,2.424144979115941E-21]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0.98799627719069072,0.98799627719069072,0.98799627719069072,0.49239049191713385,0.98478098383426771,0.98478098383426771,0.98478098383426771,0.98478098383426782,0.28441634725687082,0.30041228951861265,0.30041228951861254,0.6387779718550739,0.68093463687958111,0.72479989892290408,0.77043283992034339]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0.74264745638463048,0.74264745638463048,0.74264745638463048,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,1.8955502911789495,1.8955502911789495,1.8955502911789495,0.59884599654931081,1.1976919930986216,1.1976919930986216,1.1976919930986216,1.1976919930986218,0.25351609035624156,{"$f":"SUM(U619:U633)","v":0.27194397062573067},0.27194397062573056,0.58440247225257624,0.63111646392862075,0.67980090364330947,0.73052511755377714]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.7402200555940866E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3505501389852156E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.33828146630801531,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-7.3048946951105153E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,-1.2360827555581955E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-2.2266457698982847,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-2.5668938084313693,0,0,0,0,2.1752750694926083E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,1.392824533068667,1.383826495455692,1.374828457842717,1.365830420229742,1.3585054776934304,1.3438555926208073,1.3292057075481842,1.3145558224755611,1.2825037368469971,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.2894813396396374},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.29632175576326},1.3031621718868827,1.31692509656657,1.3305616911228124,1.3440570372215128,1.3573955495681964]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34820613326716665,0.34385558312818143,0.34481174726972946,0.34569690224289057,0.34658205721605168,0.34827991937769792,0.34984606086166647,0.35127283447022239,0.35255229297116758]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,-0.11276048876933845,-0.22552097753867689,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.5511151231257827E-17,-5.6200757190584772E-17,-5.6898930012039255E-17,-5.7597102833493739E-17,-5.9037030404331075E-17,-6.0512956164439351E-17,-6.2025780068550326E-17,-6.3576424570264082E-17]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,10.049881905774667,10.009797137294921,9.9697123688151752,9.9296276003354293,9.8425256038412581,9.6683216108529173,9.4941176178645765,9.3199136248762358,9.145709631887895,9.1711412375621926,9.1946841746583594,9.2182271117545262,9.2633860537269701,9.3050415508531898,9.3429902065521411,9.3770206440667572]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.89733707052506562,0.89492933185852053,0.89252159319197544,0.89011385452543035,0.87808528892373539,0.85402815772034535,0.82997102651695531,0.80591389531356528,0.78185676411017524,0.77939164840231778,0.77659145910224858,0.77379126980217938,0.76754704059089984,0.76050698037542996,0.75263520024881736,0.74389451425313946]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,-2.4349648983701717E-4,-4.8699297967403434E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,-4.1202758518606511E-4,-8.2405517037213022E-4,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1684043449710089E-19,2.1615675842532603E-19,2.1538015292368767E-19,2.146035474220493E-19,2.1287177066008151E-19,2.1091927784287655E-19,2.087361155281488E-19,2.0631197054903287E-19]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,24.629170475925967,23.641174198735278,22.653177921544589,21.6651816443539,21.172791152436766,20.188010168602499,19.203229184768233,18.218448200933967,17.233667217099701,16.949250869842828,16.648838580324217,16.348426290805605,15.709648318950531,15.028713682070951,14.303913783148047,13.533480943227705]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.2965992556067455E-3,-0.74135085712902371,-1.4839983135136543,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.534076842716704,28.262132872090977,27.990188901465245,27.405786429212668,26.774669965284048,26.094869061640743,25.364343944086965]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,1.1368183743720015,1.1226081446923515,1.1083979150127015,1.0941876853330514,1.0870825704932265,1.0728723408135765,1.0586621111339265,1.0444518814542765,1.0302416517746265,1.0231365369348016,{"$f":"U893","v":1.0160314220949767},1.0089263072551515,0.99471607757550151,0.98050584789585149,0.96629561821620147]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0.28420459359300027,0.27946785036645028,0.27473110713990029,0.2699943639133503,0.26762599230007528,0.26288924907352529,0.2581525058469753,0.25341576262042531,0.24867901939387529,0.2463106477806003,0.24394227616732531,0.24157390455405031,0.2368371613275003,0.23210041810095028,0.22736367487440026]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,8.2026774654680032,8.0659661743768698,7.9292548832857364,7.7925435921946029,7.7241879466490362,7.5874766555579027,7.4507653644667693,7.3140540733756358,7.1773427822845024,7.1089871367389357,7.040631491193369,6.9722758456478022,6.8355645545566688,6.6988532634655353,6.5621419723744019]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0.73240328954469036,0.71409320730607306,0.69578312506745577,0.67747304282883847,0.66831800170952982,0.65000791947091252,0.63169783723229522,0.61338775499367792,0.59507767275506063,0.58592263163575198,0.57676759051644333,0.56761254939713468,0.54930246715851738,0.53099238491990008,0.51268230268128279]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,20.102240359656768,19.298150745270497,18.494061130884226,17.689971516497955,17.28792670930482,16.483837094918549,15.679747480532278,14.875657866146007,14.071568251759736,13.6695234445666,13.267478637373465,12.865433830180329,12.061344215794058,11.257254601407787,10.453164987021516]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,1.0582796489973505E-3,8.4662371919788041E-4,6.3496778939841031E-4,4.2331185959894021E-4,3.1748389469920515E-4,1.0582796489973505E-4,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},30.459402362283459,29.48113274573144,28.502863129179421,27.524593512627398,27.035458704351385,26.057189087799362,25.079025299212244,24.100967338590024,23.122909377967801,22.633880397656689,22.144851417345578,21.655822437034466,20.677764476412246,19.699706515790027,18.721648555167803]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K487/Inputs!K$97","v":1.1368183743720015}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K488/Inputs!K$97","v":0.28420459359300027}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K489/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K490/Inputs!K$97","v":8.2026774654680032}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K491/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K492/Inputs!K$97","v":0.73240328954469036}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K493/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K494/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K495/Inputs!K$97","v":20.102240359656768}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K496/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K497/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K498/Inputs!K$97","v":1.0582796489973505E-3}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K499/Inputs!K$97","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,{"$f":"Inputs!K500/Inputs!K$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,30.459402362283459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,1.4210229679650018E-2,1.4210229679650018E-2,1.4210229679650018E-2,7.1051148398250091E-3,1.421022967965002E-2,1.421022967965002E-2,1.421022967965002E-2,1.421022967965002E-2,7.1051148398250099E-3,7.1051148398250108E-3,7.1051148398250117E-3,1.4210229679650022E-2,1.4210229679650022E-2,1.4210229679650022E-2,1.4210229679650022E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,4.7367432265500043E-3,4.7367432265500043E-3,4.7367432265500052E-3,2.3683716132750026E-3,4.7367432265500052E-3,4.7367432265500052E-3,4.7367432265500052E-3,4.736743226550006E-3,2.368371613275003E-3,2.368371613275003E-3,2.368371613275003E-3,4.736743226550006E-3,4.736743226550006E-3,4.736743226550006E-3,4.7367432265500052E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0.13671129109113339,0.13671129109113339,0.13671129109113339,6.8355645545566696E-2,0.13671129109113339,0.13671129109113339,0.13671129109113339,0.13671129109113339,6.8355645545566696E-2,6.8355645545566696E-2,6.8355645545566696E-2,0.13671129109113336,0.13671129109113336,0.13671129109113336,0.13671129109113336]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,1.831008223861726E-2,1.831008223861726E-2,1.8310082238617256E-2,9.1550411193086281E-3,1.8310082238617256E-2,1.8310082238617253E-2,1.8310082238617253E-2,1.8310082238617253E-2,9.1550411193086247E-3,9.1550411193086247E-3,9.1550411193086247E-3,1.8310082238617249E-2,1.8310082238617246E-2,1.8310082238617246E-2,1.8310082238617242E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0.80408961438627069,0.80408961438627069,0.80408961438627069,0.40204480719313535,0.80408961438627069,0.80408961438627069,0.80408961438627069,0.80408961438627069,0.40204480719313529,0.40204480719313529,0.40204480719313529,0.80408961438627058,0.80408961438627058,0.80408961438627047,0.80408961438627047]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,2.116559297994701E-4,2.116559297994701E-4,2.116559297994701E-4,1.0582796489973505E-4,2.116559297994701E-4,1.0582796489973505E-4,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0.97826961655202083,0.97826961655202083,0.97826961655202072,0.48913480827601036,0.97826961655202072,0.97816378858712105,0.97805796062222128,0.97805796062222128,0.48902898031111064,0.48902898031111064,0.48902898031111064,0.97805796062222128,0.97805796062222128,0.97805796062222106,0.97805796062222106]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2006"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,1.1368183743720015,1.1226081446923515,1.1083979150127015,1.0941876853330514,1.0870825704932265,1.0728723408135765,1.0586621111339265,1.0444518814542765,1.0302416517746265,1.0231365369348016,1.0160314220949767,1.0089263072551515,0.99471607757550151,0.98050584789585149,0.96629561821620147,0.95208538853655145]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0.28420459359300027,0.27946785036645028,0.27473110713990029,0.2699943639133503,0.26762599230007528,0.26288924907352529,0.2581525058469753,0.25341576262042531,0.24867901939387529,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.2463106477806003},0.24394227616732531,0.24157390455405031,0.2368371613275003,0.23210041810095028,0.22736367487440026,0.22262693164785025]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,8.2026774654680032,8.0659661743768698,7.9292548832857364,7.7925435921946029,7.7241879466490362,7.5874766555579027,7.4507653644667693,7.3140540733756358,7.1773427822845024,7.1089871367389357,7.040631491193369,6.9722758456478022,6.8355645545566688,6.6988532634655353,6.5621419723744019,6.4254306812832684]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0.73240328954469036,0.71409320730607306,0.69578312506745577,0.67747304282883847,0.66831800170952982,0.65000791947091252,0.63169783723229522,0.61338775499367792,0.59507767275506063,0.58592263163575198,0.57676759051644333,0.56761254939713468,0.54930246715851738,0.53099238491990008,0.51268230268128279,0.49437222044266554]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,20.102240359656768,19.298150745270497,18.494061130884226,17.689971516497955,17.28792670930482,16.483837094918549,15.679747480532278,14.875657866146007,14.071568251759736,13.6695234445666,13.267478637373465,12.865433830180329,12.061344215794058,11.257254601407787,10.453164987021516,9.6490753726352452]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,1.0582796489973505E-3,8.4662371919788041E-4,6.3496778939841031E-4,4.2331185959894021E-4,3.1748389469920515E-4,1.0582796489973505E-4,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,30.459402362283459,29.48113274573144,28.502863129179421,27.524593512627398,27.035458704351385,26.057189087799362,25.079025299212244,24.100967338590024,23.122909377967801,22.633880397656689,22.144851417345578,21.655822437034466,20.677764476412246,19.699706515790027,18.721648555167803,17.74359059454558]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.183952210624973,27.580311488176992,26.976670765729018,25.769389320833064,24.562107875937109,23.354826431041158]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.183952210624973,27.580311488176992,26.976670765729018,25.769389320833064,24.562107875937109,23.354826431041158]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.534076842716704,28.262132872090977,27.990188901465245,27.405786429212668,26.774669965284048,26.094869061640743]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,37.318716717817132,35.423166426638197,33.527616135459247,34.198959652711665,33.600113656162357,32.402421663063734,31.204729669965115,30.007037676866496,28.787592933072951,28.534076842716704,28.262132872090977,27.990188901465245,27.405786429212668,26.774669965284048,26.094869061640743]

{"sheet":"2007","index":22,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2007"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(M9>=1)*(M9-M$6)","v":79},{"$f":"(N9>=1)*(N9-N$6)","v":78},77.5,76.5,75.5,74.5,73.5,73,72.5,72,71,70,69]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(M10>=1)*(M10-M$6)","v":59},58,57.5,56.5,55.5,54.5,53.5,53,52.5,52,51,50,49]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58,57.5,56.5,55.5,54.5,53.5,53,52.5,52,51,50,49]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58,57.5,56.5,55.5,54.5,53.5,53,52.5,52,51,50,49]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58,57.5,56.5,55.5,54.5,53.5,53,52.5,52,51,50,49]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38,37.5,36.5,35.5,34.5,33.5,33,32.5,32,31,30,29]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38,37.5,36.5,35.5,34.5,33.5,33,32.5,32,31,30,29]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38,37.5,36.5,35.5,34.5,33.5,33,32.5,32,31,30,29]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23,22.5,21.5,20.5,19.5,18.5,18,17.5,17,16,15,14]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8,7.5,6.5,5.5,4.5,3.5,3,2.5,2,1,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,{"$f":"(N19>=1)*(N19-N$6)","v":3},2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3232293661878123,1.3141661513509095,{"$f":"V171","v":1.3051029365140068},1.286976506840201,1.2688500771663953,1.2507236474925896]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35133498981586031,0.34802050877986163,0.34470602774386294,0.33807706567186557,0.3314481035998682,0.32481914152787084]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.463277310679421,13.336265260578672,13.209253210477923,12.955229110276425,12.701205010074927,12.447180909873429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.63441990389942904,0.62480748111307405,0.61519505832671906,0.59597021275400908,0.5767453671812991,0.55752052160858911]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.0142761995908278E-2,3.9534538329303606E-2,3.8926314662698934E-2,3.7709867329489589E-2,3.6493419996280245E-2,3.52769726630709E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,15.867889938122953,15.427115217619537,14.986340497116121,14.10479105610929,13.223241615102459,12.341692174095629]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,{"$f":"SUM(U27:U41)","v":31.680294270701385},{"$f":"SUM(V27:V41)","v":31.089909157771359},{"$f":"SUM(W27:W41)","v":30.499524044841333},29.318753818981282,28.137983593121227,26.957213367261179]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L487","v":1.4473726476472462}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L488","v":0.36184316191181143}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L490","v":14.811649816878839}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L492","v":0.73505864001471732}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L494","v":4.6997550085044186E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L495","v":21.818523191111922}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L498","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,39.221445007649578,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1032","v":8.9980376129750878E-3},{"$f":"Inputs!N1032","v":8.9980376129750878E-3},{"$f":"Inputs!O1032","v":7.5899141285301159E-3},{"$f":"Inputs!P1032","v":1.5179828257060232E-2},{"$f":"Inputs!Q1032","v":1.5179828257060232E-2},{"$f":"Inputs!R1032","v":1.5179828257060232E-2},{"$f":"Inputs!S1032","v":1.5179828257060232E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.0632148369028231E-3},9.0632148369028231E-3,9.0632148369028248E-3,1.812642967380565E-2,1.812642967380565E-2,1.8126429673805646E-2,1.8126429673805646E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1033","v":0},{"$f":"Inputs!N1033","v":0},{"$f":"Inputs!O1033","v":0},{"$f":"Inputs!P1033","v":0},{"$f":"Inputs!Q1033","v":0},{"$f":"Inputs!R1033","v":0},{"$f":"Inputs!S1033","v":0},3.3144810359986821E-3,3.3144810359986821E-3,3.3144810359986821E-3,6.6289620719973642E-3,6.6289620719973642E-3,6.6289620719973642E-3,6.6289620719973642E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1034","v":9.5066165192326191E-2},{"$f":"Inputs!N1034","v":9.5066165192326191E-2},{"$f":"Inputs!O1034","v":0},{"$f":"Inputs!P1034","v":0},{"$f":"Inputs!Q1034","v":0},{"$f":"Inputs!R1034","v":0},{"$f":"Inputs!S1034","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1035","v":3.9126002595963105E-2},{"$f":"Inputs!N1035","v":3.9126002595963105E-2},{"$f":"Inputs!O1035","v":0.12701205010074926},{"$f":"Inputs!P1035","v":0.25402410020149851},{"$f":"Inputs!Q1035","v":0.25402410020149851},{"$f":"Inputs!R1035","v":0.25402410020149851},{"$f":"Inputs!S1035","v":0.25402410020149851},0.12701205010074926,0.12701205010074926,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149857,0.25402410020149857]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1036","v":0},{"$f":"Inputs!N1036","v":0},{"$f":"Inputs!O1036","v":0},{"$f":"Inputs!P1036","v":0},{"$f":"Inputs!Q1036","v":0},{"$f":"Inputs!R1036","v":0},{"$f":"Inputs!S1036","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1037","v":2.2572541258691742E-3},{"$f":"Inputs!N1037","v":2.2572541258691742E-3},{"$f":"Inputs!O1037","v":9.612422786354987E-3},{"$f":"Inputs!P1037","v":1.9224845572709974E-2},{"$f":"Inputs!Q1037","v":1.9224845572709974E-2},{"$f":"Inputs!R1037","v":1.9224845572709974E-2},{"$f":"Inputs!S1037","v":1.9224845572709974E-2},9.6124227863549853E-3,9.6124227863549853E-3,9.6124227863549853E-3,1.9224845572709971E-2,1.9224845572709971E-2,1.9224845572709971E-2,1.9224845572709971E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1038","v":2.2827787083219282E-4},{"$f":"Inputs!N1038","v":2.2827787083219282E-4},{"$f":"Inputs!O1038","v":0},{"$f":"Inputs!P1038","v":0},{"$f":"Inputs!Q1038","v":0},{"$f":"Inputs!R1038","v":0},{"$f":"Inputs!S1038","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1039","v":3.8627571154459413E-4},{"$f":"Inputs!N1039","v":3.8627571154459413E-4},{"$f":"Inputs!O1039","v":6.0822366660467106E-4},{"$f":"Inputs!P1039","v":1.2164473332093421E-3},{"$f":"Inputs!Q1039","v":1.2164473332093421E-3},{"$f":"Inputs!R1039","v":1.2164473332093421E-3},{"$f":"Inputs!S1039","v":1.2164473332093421E-3},6.0822366660467095E-4,6.0822366660467084E-4,6.0822366660467084E-4,1.2164473332093417E-3,1.2164473332093417E-3,1.2164473332093415E-3,1.2164473332093415E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1040","v":0.77144302397740527},{"$f":"Inputs!N1040","v":0.77144302397740527},{"$f":"Inputs!O1040","v":0.44077472050341543},{"$f":"Inputs!P1040","v":0.88154944100683075},{"$f":"Inputs!Q1040","v":0.88154944100683086},{"$f":"Inputs!R1040","v":0.88154944100683086},{"$f":"Inputs!S1040","v":0.88154944100683086},0.44077472050341537,0.44077472050341537,0.44077472050341537,0.88154944100683064,0.88154944100683064,0.88154944100683064,0.88154944100683064]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1041","v":0},{"$f":"Inputs!N1041","v":0},{"$f":"Inputs!O1041","v":0},{"$f":"Inputs!P1041","v":0},{"$f":"Inputs!Q1041","v":0},{"$f":"Inputs!R1041","v":0},{"$f":"Inputs!S1041","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1042","v":0},{"$f":"Inputs!N1042","v":0},{"$f":"Inputs!O1042","v":0},{"$f":"Inputs!P1042","v":0},{"$f":"Inputs!Q1042","v":0},{"$f":"Inputs!R1042","v":0},{"$f":"Inputs!S1042","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1043","v":0.62332339805092807},{"$f":"Inputs!N1043","v":0.62332339805092807},{"$f":"Inputs!O1043","v":0},{"$f":"Inputs!P1043","v":0},{"$f":"Inputs!Q1043","v":0},{"$f":"Inputs!R1043","v":0},{"$f":"Inputs!S1043","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1044","v":0},{"$f":"Inputs!N1044","v":0},{"$f":"Inputs!O1044","v":0},{"$f":"Inputs!P1044","v":0},{"$f":"Inputs!Q1044","v":0},{"$f":"Inputs!R1044","v":0},{"$f":"Inputs!S1044","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,1.5408284351378436,1.5408284351378436,0.58559733118565449,1.1711946623713088,1.171194662371309,1.171194662371309,1.171194662371309,0.59038511293002582,{"$f":"SUM(U63:U77)","v":0.59038511293002582},{"$f":"SUM(V63:V77)","v":0.59038511293002582},{"$f":"SUM(W63:W77)","v":1.1807702258600514},1.1807702258600514,1.1807702258600514,1.1807702258600514]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1356","v":0},null,null,null,null,{"$f":"-Inputs!L1377","v":2.8774764239809694E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1357","v":0},null,null,null,null,{"$f":"-Inputs!L1378","v":7.193691059952421E-3}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1358","v":-0.19013233038465238},null,null,null,null,{"$f":"-Inputs!L1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1359","v":0},null,null,null,null,{"$f":"-Inputs!L1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1360","v":0},null,null,null,null,{"$f":"-Inputs!L1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1361","v":0},null,null,null,null,{"$f":"-Inputs!L1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1362","v":-4.5655574166438565E-4},null,null,null,null,{"$f":"-Inputs!L1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1363","v":0},null,null,null,null,{"$f":"-Inputs!L1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1364","v":0},null,null,null,null,{"$f":"-Inputs!L1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1365","v":0},null,null,null,null,{"$f":"-Inputs!L1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1366","v":0},null,null,null,null,{"$f":"-Inputs!L1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1367","v":-1.2466467961018561},null,null,null,null,{"$f":"-Inputs!L1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!L1368","v":0},null,null,null,null,{"$f":"-Inputs!L1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,{"$f":"Inputs!L1369","v":0},null,null,null,null,{"$f":"-Inputs!L1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-1.4372356822281729,0,0,0,0,3.5968455299762114E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},0,0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3232293661878123,1.3141661513509095,1.3051029365140068,1.286976506840201,1.2688500771663953,1.2507236474925896,1.2325972178187838]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35133498981586031,0.34802050877986163,0.34470602774386294,0.33807706567186557,0.3314481035998682,0.32481914152787084,0.31819017945587347]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":14.733397811686912},14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.463277310679421,13.336265260578672,13.209253210477923,12.955229110276425,12.701205010074927,12.447180909873429,12.193156809671931]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.63441990389942904,0.62480748111307405,0.61519505832671906,0.59597021275400908,0.5767453671812991,0.55752052160858911,0.53829567603587913]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E34+E52-E70-E88-E106-E124-E142-E160","v":0},0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.0142761995908278E-2,3.9534538329303606E-2,3.8926314662698934E-2,3.7709867329489589E-2,3.6493419996280245E-2,3.52769726630709E-2,3.4060525329861556E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,15.867889938122953,15.427115217619537,14.986340497116121,14.10479105610929,13.223241615102459,12.341692174095629,11.460142733088798]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,31.680294270701385,{"$f":"SUM(U171:U185)","v":31.089909157771359},{"$f":"SUM(V171:V185)","v":30.499524044841333},{"$f":"SUM(W171:W185)","v":29.318753818981282},28.137983593121227,26.957213367261179,25.776443141401128]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3232293661878123,1.3141661513509095,{"$f":"V337","v":1.3051029365140068},1.286976506840201,1.2688500771663953,1.2507236474925896]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35133498981586031,0.34802050877986163,0.34470602774386294,0.33807706567186557,0.3314481035998682,0.32481914152787084]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.463277310679421,13.336265260578672,13.209253210477923,12.955229110276425,12.701205010074927,12.447180909873429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.63441990389942904,0.62480748111307405,0.61519505832671906,0.59597021275400908,0.5767453671812991,0.55752052160858911]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.0142761995908278E-2,3.9534538329303606E-2,3.8926314662698934E-2,3.7709867329489589E-2,3.6493419996280245E-2,3.52769726630709E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,15.867889938122953,15.427115217619537,14.986340497116121,14.10479105610929,13.223241615102459,12.341692174095629]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,{"$f":"SUM(U193:U207)","v":31.680294270701385},{"$f":"SUM(V193:V207)","v":31.089909157771359},{"$f":"SUM(W193:W207)","v":30.499524044841333},{"$f":"SUM(X193:X207)","v":29.318753818981282},28.137983593121227,26.957213367261179]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,1.4473726476472462,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.36184316191181143,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6997550085044186E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,39.221445007649578,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,7.5899141285301159E-3,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,9.0632148369028231E-3,9.0632148369028231E-3,9.0632148369028248E-3,1.812642967380565E-2,1.812642967380565E-2,1.8126429673805646E-2,1.8126429673805646E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3144810359986821E-3,3.3144810359986821E-3,3.3144810359986821E-3,6.6289620719973642E-3,6.6289620719973642E-3,6.6289620719973642E-3,6.6289620719973642E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,9.5066165192326191E-2,9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,3.9126002595963105E-2,3.9126002595963105E-2,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149851,0.25402410020149851,0.12701205010074926,0.12701205010074926,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149857,0.25402410020149857]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,2.2572541258691742E-3,2.2572541258691742E-3,9.612422786354987E-3,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,9.6124227863549853E-3,9.6124227863549853E-3,9.6124227863549853E-3,1.9224845572709971E-2,1.9224845572709971E-2,1.9224845572709971E-2,1.9224845572709971E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,2.2827787083219282E-4,2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,3.8627571154459413E-4,3.8627571154459413E-4,6.0822366660467106E-4,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,6.0822366660467095E-4,6.0822366660467084E-4,6.0822366660467084E-4,1.2164473332093417E-3,1.2164473332093417E-3,1.2164473332093415E-3,1.2164473332093415E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0.77144302397740527,0.77144302397740527,0.44077472050341543,0.88154944100683075,0.88154944100683086,0.88154944100683086,0.88154944100683086,0.44077472050341537,0.44077472050341537,0.44077472050341537,0.88154944100683064,0.88154944100683064,0.88154944100683064,0.88154944100683064]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0.62332339805092807,0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,1.5408284351378436,1.5408284351378436,0.58559733118565449,1.1711946623713088,1.171194662371309,1.171194662371309,1.171194662371309,{"$f":"SUM(T229:T243)","v":0.59038511293002582},{"$f":"SUM(U229:U243)","v":0.59038511293002582},{"$f":"SUM(V229:V243)","v":0.59038511293002582},{"$f":"SUM(W229:W243)","v":1.1807702258600514},{"$f":"SUM(X229:X243)","v":1.1807702258600514},{"$f":"SUM(Y229:Y243)","v":1.1807702258600514},1.1807702258600514]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8774764239809694E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.193691059952421E-3,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.19013233038465238,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-4.5655574166438565E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-1.2466467961018561,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-1.4372356822281729,0,0,0,0,3.5968455299762114E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.332292581024715},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.3232293661878123},1.3141661513509095,1.3051029365140068,1.286976506840201,1.2688500771663953,1.2507236474925896,1.2325972178187838]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35133498981586031,0.34802050877986163,0.34470602774386294,0.33807706567186557,0.3314481035998682,0.32481914152787084,0.31819017945587347]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.463277310679421,13.336265260578672,13.209253210477923,12.955229110276425,12.701205010074927,12.447180909873429,12.193156809671931]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.63441990389942904,0.62480748111307405,0.61519505832671906,0.59597021275400908,0.5767453671812991,0.55752052160858911,0.53829567603587913]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.0142761995908278E-2,3.9534538329303606E-2,3.8926314662698934E-2,3.7709867329489589E-2,3.6493419996280245E-2,3.52769726630709E-2,3.4060525329861556E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,15.867889938122953,15.427115217619537,14.986340497116121,14.10479105610929,13.223241615102459,12.341692174095629,11.460142733088798]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,31.680294270701385,31.089909157771359,30.499524044841333,29.318753818981282,28.137983593121227,26.957213367261179,25.776443141401128]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.6550852991936805E-2},1.6642471999437972E-2,{"$f":"(U417*U$359)","v":1.6642471999437972E-2},{"$f":"(W417*W$359)","v":3.3853554267777398E-2},3.4217876582681446E-2,3.4579256541913329E-2,3.4937319326242638E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4057524145504545E-3,4.4187975870567083E-3,4.4187975870567083E-3,8.941451668732071E-3,8.9887111408502463E-3,9.0327451792813727E-3,9.0733629751710235E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16882994361129958,0.16932983909597474,0.16932983909597474,0.34263949468645483,0.34445049386708526,0.34613789332256811,0.34769438119215818]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0007083375282211E-3,7.9792028172338703E-3,7.9792028172338703E-3,1.5957733495242536E-2,1.5845451304697208E-2,1.5717581421190084E-2,1.557341463644217E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0624283478184777E-4,5.0488207832154739E-4,5.0488207832154739E-4,1.009721627200403E-3,1.0026169994550621E-3,9.9452606430545389E-4,9.8540394677370581E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20259987566103022,0.19957304510720222,0.19957304510720222,0.38873367316012719,0.37500992404137945,0.36035702892096932,0.34473710784201278]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.40089337585112711},{"$f":"SUM(U363:U376)","v":0.39844823868522705},0.39844823868522705,0.79113562890553446,0.77951507393614872,0.76681903145022767,0.75300098991880049]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.1758056735826658E-3},{"$f":"U229*V$360","v":9.4052008154222287E-3},{"$f":"V229*V$360","v":9.4052008154222305E-3},1.9280661671615573E-2,1.9762678213405962E-2,2.0256745168741104E-2,2.076316379795963E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.355656292209434E-3,3.4395476995146691E-3,3.4395476995146691E-3,7.0510727840050712E-3,7.2273496036051972E-3,7.4080333436953262E-3,7.5932341772877087E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12858990004104179,0.13180464754206778,0.13180464754206778,0.27019952746123893,0.27695451564776991,0.28387837853896419,0.29097533800243824]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.7318363436315267E-3,9.9751322522223119E-3,9.9751322522223119E-3,2.0449021117055738E-2,2.0960246644982129E-2,2.1484252811106681E-2,2.2021359131384345E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1577952981037016E-4,6.3117401805562912E-4,6.3117401805562912E-4,1.2939067370140397E-3,1.3262544054393906E-3,1.3594107655753749E-3,1.3933960347147591E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44625039281857837,0.45740665263904268,0.45740665263904268,0.93768363791003739,0.96112572885778824,0.98515387207923277,1.0097827188812134]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.59771937069885417},{"$f":"SUM(U381:U394)","v":0.61266235496632526},0.61266235496632526,1.2559578276809669,1.2873567733729909,1.3195406927073154,1.3525292100249982]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3396676283430691,1.3469048995270849,{"$f":"V561","v":1.3541421707111008},1.3687150633072627,1.3831702616765382,1.3974927730497104]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35569956697420002,0.35667881686174208,0.35765806674928413,0.35954844563401112,0.36130980717125616,0.3629345190068422]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.630529404350428,13.668054595904335,13.705579787458243,13.778019754683459,13.845515732902774,13.907775247686377]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.64230119867968072,0.64030526924469222,0.63830933980970372,0.63381805218789056,0.62870325684760564,0.62293658545768904]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.064144896748443E-2,4.0515157027750347E-2,4.0388865088016264E-2,4.0104679978202627E-2,3.9781042572218296E-2,3.9416157870948376E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,16.065014141468822,15.807180533936982,15.549346926405143,15.000396961655232,14.414281156838824,13.78948431368056]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,{"$f":"SUM(U417:U431)","v":32.073853388783682},{"$f":"SUM(V417:V431)","v":31.859639272502591},{"$f":"SUM(W417:W431)","v":31.645425156221492},{"$f":"SUM(X417:X431)","v":31.180602957446055},30.672761258009217,30.120039596752129]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,1.4473726476472462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0.36184316191181143,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6997550085044186E-2,0,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,39.221445007649578,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,7.5899141285301159E-3,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,-7.3750473183541391E-3,-7.2372711840157436E-3,-7.2372711840157419E-3,-1.4572892596161825E-2,-1.4455198369275484E-2,-1.4322511373172225E-2,-1.4174155528283008E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0500961223410205E-3,-9.7924988754203917E-4,-9.7924988754203917E-4,-1.8903788847269998E-3,-1.7613615372450491E-3,-1.6247118355860466E-3,-1.4801287978833148E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,9.5066165192326191E-2,9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,3.9126002595963105E-2,3.9126002595963105E-2,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149851,0.25402410020149851,-4.0240043570257789E-2,-3.7525191553906961E-2,-3.7525191553906961E-2,-7.2439967225215895E-2,-6.7495978219315356E-2,-6.225951478360392E-2,-5.6719043189719931E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,2.2572541258691742E-3,2.2572541258691742E-3,9.612422786354987E-3,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.7311280061033055E-3,1.9959294349884416E-3,1.9959294349884416E-3,4.4912876218132017E-3,5.1147953402849201E-3,5.7666713899165965E-3,6.4479444949421746E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,2.2827787083219282E-4,2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,3.8627571154459413E-4,3.8627571154459413E-4,6.0822366660467106E-4,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.095366950285224E-4,1.2629193973408173E-4,1.2629193973408173E-4,2.8418510981363665E-4,3.236374059843285E-4,3.6488470126992104E-4,4.0799208794105334E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0.77144302397740527,0.77144302397740527,0.44077472050341543,0.88154944100683075,0.88154944100683086,0.88154944100683086,0.88154944100683086,0.24365051715754815,0.25783360753184048,0.25783360753184048,0.5489499647499102,0.58611580481640879,0.62479684315826345,0.66504561103920068]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0.62332339805092807,0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,1.5408284351378436,1.5408284351378436,0.58559733118565449,1.1711946623713088,1.171194662371309,1.171194662371309,1.171194662371309,0.19682599484772703,{"$f":"SUM(U453:U467)","v":0.21421411628109827},{"$f":"SUM(V453:V467)","v":0.21421411628109827},{"$f":"SUM(W453:W467)","v":0.46482219877543229},{"$f":"SUM(X453:X467)","v":0.50784169943684221},{"$f":"SUM(Y453:Y467)","v":0.55272166125708777},0.59952822010619766]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8774764239809694E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.193691059952421E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.19013233038465238,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-4.5655574166438565E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-1.2466467961018561,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-1.4372356822281729,0,0,0,0,3.5968455299762114E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3396676283430691,1.3469048995270849,1.3541421707111008,1.3687150633072627,1.3831702616765382,1.3974927730497104,1.4116669285779935]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35569956697420002,0.35667881686174208,0.35765806674928413,0.35954844563401112,0.36130980717125616,0.3629345190068422,0.36441464780472554]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.630529404350428,13.668054595904335,13.705579787458243,13.778019754683459,13.845515732902774,13.907775247686377,13.964494290876097]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.64230119867968072,0.64030526924469222,0.63830933980970372,0.63381805218789056,0.62870325684760564,0.62293658545768904,0.61648864096274691]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.064144896748443E-2,4.0515157027750347E-2,4.0388865088016264E-2,4.0104679978202627E-2,3.9781042572218296E-2,3.9416157870948376E-2,3.9008165783007323E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,16.065014141468822,15.807180533936982,15.549346926405143,15.000396961655232,14.414281156838824,13.78948431368056,13.12443870264136]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,32.073853388783682,31.859639272502591,31.645425156221492,31.180602957446055,30.672761258009217,30.120039596752129,29.520511376645928]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,1.3396676283430691,1.3469048995270849,{"$f":"V727","v":1.3541421707111008},1.3687150633072627,1.3831702616765382,1.3974927730497104]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35569956697420002,0.35667881686174208,0.35765806674928413,0.35954844563401112,0.36130980717125616,0.3629345190068422]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.630529404350428,13.668054595904335,13.705579787458243,13.778019754683459,13.845515732902774,13.907775247686377]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.64230119867968072,0.64030526924469222,0.63830933980970372,0.63381805218789056,0.62870325684760564,0.62293658545768904]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.064144896748443E-2,4.0515157027750347E-2,4.0388865088016264E-2,4.0104679978202627E-2,3.9781042572218296E-2,3.9416157870948376E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,16.065014141468822,15.807180533936982,15.549346926405143,15.000396961655232,14.414281156838824,13.78948431368056]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,32.073853388783682,31.859639272502591,31.645425156221492,31.180602957446055,30.672761258009217,30.120039596752129]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,1.4473726476472462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0.36184316191181143,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,14.811649816878839,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0.73505864001471732,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,4.6997550085044186E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,21.818523191111922,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,39.221445007649578,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,8.9980376129750878E-3,8.9980376129750878E-3,7.5899141285301159E-3,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,1.5179828257060232E-2,-7.3750473183541391E-3,-7.2372711840157436E-3,-7.2372711840157419E-3,-1.4572892596161825E-2,-1.4455198369275484E-2,-1.4322511373172225E-2,-1.4174155528283008E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0500961223410205E-3,-9.7924988754203917E-4,-9.7924988754203917E-4,-1.8903788847269998E-3,-1.7613615372450491E-3,-1.6247118355860466E-3,-1.4801287978833148E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,9.5066165192326191E-2,9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,3.9126002595963105E-2,3.9126002595963105E-2,0.12701205010074926,0.25402410020149851,0.25402410020149851,0.25402410020149851,0.25402410020149851,-4.0240043570257789E-2,-3.7525191553906961E-2,-3.7525191553906961E-2,-7.2439967225215895E-2,-6.7495978219315356E-2,-6.225951478360392E-2,-5.6719043189719931E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,2.2572541258691742E-3,2.2572541258691742E-3,9.612422786354987E-3,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.9224845572709974E-2,1.7311280061033055E-3,1.9959294349884416E-3,1.9959294349884416E-3,4.4912876218132017E-3,5.1147953402849201E-3,5.7666713899165965E-3,6.4479444949421746E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,2.2827787083219282E-4,2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,3.8627571154459413E-4,3.8627571154459413E-4,6.0822366660467106E-4,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.2164473332093421E-3,1.095366950285224E-4,1.2629193973408173E-4,1.2629193973408173E-4,2.8418510981363665E-4,3.236374059843285E-4,3.6488470126992104E-4,4.0799208794105334E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0.77144302397740527,0.77144302397740527,0.44077472050341543,0.88154944100683075,0.88154944100683086,0.88154944100683086,0.88154944100683086,0.24365051715754815,0.25783360753184048,0.25783360753184048,0.5489499647499102,0.58611580481640879,0.62479684315826345,0.66504561103920068]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0.62332339805092807,0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,1.5408284351378436,1.5408284351378436,0.58559733118565449,1.1711946623713088,1.171194662371309,1.171194662371309,1.171194662371309,0.19682599484772703,{"$f":"SUM(U619:U633)","v":0.21421411628109827},0.21421411628109827,0.46482219877543229,0.50784169943684221,0.55272166125708777,0.59952822010619766]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.8774764239809694E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.193691059952421E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.19013233038465238,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,-4.5655574166438565E-4,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,-1.2466467961018561,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-1.4372356822281729,0,0,0,0,3.5968455299762114E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,1.4473726476472462,1.4383746100342711,1.4293765724212961,1.4217866582927661,1.4066068300357057,1.3914270017786454,1.3762471735215851,1.332292581024715,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.3396676283430691},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.3469048995270849},1.3541421707111008,1.3687150633072627,1.3831702616765382,1.3974927730497104,1.4116669285779935]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.36184316191181143,0.35464947085185899,0.35569956697420002,0.35667881686174208,0.35765806674928413,0.35954844563401112,0.36130980717125616,0.3629345190068422,0.36441464780472554]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,-9.5066165192326191E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,14.811649816878839,14.772523814282875,14.733397811686912,14.606385761586163,14.352361661384665,14.098337561183166,13.844313460981668,13.59028936078017,13.630529404350428,13.668054595904335,13.705579787458243,13.778019754683459,13.845515732902774,13.907775247686377,13.964494290876097]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.73505864001471732,0.73280138588884813,0.73054413176297894,0.72093170897662395,0.70170686340391397,0.68248201783120399,0.66325717225849401,0.64403232668578403,0.64230119867968072,0.64030526924469222,0.63830933980970372,0.63381805218789056,0.62870325684760564,0.62293658545768904,0.61648864096274691]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,-2.2827787083219282E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,4.6997550085044186E-2,4.6611274373499594E-2,4.6224998661955001E-2,4.5616774995350329E-2,4.4400327662140984E-2,4.318388032893164E-2,4.1967432995722295E-2,4.0750985662512951E-2,4.064144896748443E-2,4.0515157027750347E-2,4.0388865088016264E-2,4.0104679978202627E-2,3.9781042572218296E-2,3.9416157870948376E-2,3.9008165783007323E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,21.818523191111922,21.047080167134517,20.275637143157113,19.834862422653696,18.953312981646867,18.071763540640035,17.190214099633202,16.30866465862637,16.065014141468822,15.807180533936982,15.549346926405143,15.000396961655232,14.414281156838824,13.78948431368056,13.12443870264136]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,-0.62332339805092807,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,32.073853388783682,31.859639272502591,31.645425156221492,31.180602957446055,30.672761258009217,30.120039596752129,29.520511376645928]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,1.2154437081134317,1.2002506617620139,1.1850576154105961,1.1774610922348872,1.1622680458834693,1.1470749995320515,1.1318819531806337,1.1166889068292158,1.1090923836535069,{"$f":"U893","v":1.101495860477798},1.0938993373020891,1.0787062909506713,1.0635132445992534,1.0483201982478356]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0.30386092702835782,0.29879657824455186,0.2937322294607459,0.29120005506884289,0.28613570628503693,0.28107135750123097,0.27600700871742501,0.27094265993361905,0.26841048554171604,0.26587831114981303,0.26334613675791002,0.25828178797410406,0.2532174391902981,0.24815309040649214]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,12.438211131023442,12.23090761217305,12.023604093322659,11.919952333897463,11.712648815047071,11.505345296196682,11.298041777346292,11.0907382584959,10.987086499070704,10.883434739645509,10.779782980220313,10.572479461369923,10.365175942519533,10.157872423669144]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0.6172718550074805,0.60184005863229351,0.58640826225710652,0.57869236406951297,0.56326056769432598,0.54782877131913899,0.53239697494395199,0.516965178568765,0.50924928038117145,0.5015333821935779,0.49381748400598441,0.47838568763079742,0.46295389125561043,0.44752209488042344]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,3.9466599455550047E-2,3.8479934469161294E-2,3.749326948277254E-2,3.6999936989578167E-2,3.6013272003189413E-2,3.5026607016800659E-2,3.4039942030411906E-2,3.3053277044023152E-2,3.2559944550828779E-2,3.2066612057634405E-2,3.1573279564440032E-2,3.0586614578051282E-2,2.9599949591662532E-2,2.8613284605273782E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,18.322293692693325,17.589401944985593,16.85651019727786,16.490064323423994,15.757172575716261,15.024280828008528,14.291389080300796,13.558497332593063,13.192051458739197,12.825605584885331,12.459159711031464,11.726267963323732,10.993376215615999,10.260484467908267]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,32.93654791332159,31.959676790266663,30.982805667211739,30.494370105684279,29.517498982629355,28.540627859574435,27.563756736519512,26.586885613464588,26.098450051937125,25.610014490409664,25.121578928882201,24.144707805827281,23.167836682772357,22.190965559717434]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L487/Inputs!L$97","v":1.2154437081134317}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L488/Inputs!L$97","v":0.30386092702835782}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L489/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L490/Inputs!L$97","v":12.438211131023442}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L491/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L492/Inputs!L$97","v":0.6172718550074805}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L493/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L494/Inputs!L$97","v":3.9466599455550047E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L495/Inputs!L$97","v":18.322293692693325}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L496/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L497/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L498/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L499/Inputs!L$97","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,{"$f":"Inputs!L500/Inputs!L$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,32.93654791332159,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,1.5193046351417897E-2,1.5193046351417898E-2,7.5965231757089491E-3,1.5193046351417898E-2,1.51930463514179E-2,1.51930463514179E-2,1.5193046351417902E-2,7.5965231757089517E-3,7.5965231757089517E-3,7.5965231757089517E-3,1.5193046351417903E-2,1.5193046351417905E-2,1.5193046351417907E-2,1.5193046351417907E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,5.0643487838059635E-3,5.0643487838059635E-3,2.5321743919029817E-3,5.0643487838059635E-3,5.0643487838059635E-3,5.0643487838059635E-3,5.0643487838059635E-3,2.5321743919029817E-3,2.5321743919029813E-3,2.5321743919029813E-3,5.0643487838059617E-3,5.0643487838059617E-3,5.0643487838059617E-3,5.0643487838059617E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0.20730351885039069,0.20730351885039069,0.10365175942519533,0.20730351885039067,0.20730351885039064,0.20730351885039067,0.20730351885039067,0.10365175942519533,0.10365175942519532,0.10365175942519532,0.20730351885039064,0.20730351885039064,0.20730351885039067,0.20730351885039069]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,1.5431796375187013E-2,1.5431796375187013E-2,7.7158981875935064E-3,1.5431796375187013E-2,1.5431796375187013E-2,1.5431796375187014E-2,1.5431796375187014E-2,7.7158981875935072E-3,7.7158981875935072E-3,7.7158981875935064E-3,1.5431796375187013E-2,1.5431796375187013E-2,1.5431796375187014E-2,1.5431796375187014E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,9.8666498638875122E-4,9.8666498638875122E-4,4.933324931943755E-4,9.86664986388751E-4,9.86664986388751E-4,9.86664986388751E-4,9.8666498638875079E-4,4.9333249319437539E-4,4.9333249319437539E-4,4.933324931943755E-4,9.86664986388751E-4,9.86664986388751E-4,9.86664986388751E-4,9.86664986388751E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0.73289174770773302,0.73289174770773302,0.36644587385386651,0.73289174770773302,0.73289174770773302,0.73289174770773313,0.73289174770773313,0.36644587385386657,0.36644587385386657,0.36644587385386657,0.73289174770773324,0.73289174770773324,0.73289174770773324,0.73289174770773335]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0.97687112305492341,0.97687112305492341,0.48843556152746165,0.9768711230549233,0.9768711230549233,0.97687112305492341,0.97687112305492341,0.4884355615274617,0.4884355615274617,0.4884355615274617,0.97687112305492352,0.97687112305492352,0.97687112305492352,0.97687112305492363]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2007"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,1.2154437081134317,1.2002506617620139,1.1850576154105961,1.1774610922348872,1.1622680458834693,1.1470749995320515,1.1318819531806337,1.1166889068292158,1.1090923836535069,1.101495860477798,1.0938993373020891,1.0787062909506713,1.0635132445992534,1.0483201982478356,1.0331271518964178]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0.30386092702835782,0.29879657824455186,0.2937322294607459,0.29120005506884289,0.28613570628503693,0.28107135750123097,0.27600700871742501,0.27094265993361905,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.26841048554171604},0.26587831114981303,0.26334613675791002,0.25828178797410406,0.2532174391902981,0.24815309040649214,0.24308874162268618]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,12.438211131023442,12.23090761217305,12.023604093322659,11.919952333897463,11.712648815047071,11.505345296196682,11.298041777346292,11.0907382584959,10.987086499070704,10.883434739645509,10.779782980220313,10.572479461369923,10.365175942519533,10.157872423669144,9.950568904818752]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0.6172718550074805,0.60184005863229351,0.58640826225710652,0.57869236406951297,0.56326056769432598,0.54782877131913899,0.53239697494395199,0.516965178568765,0.50924928038117145,0.5015333821935779,0.49381748400598441,0.47838568763079742,0.46295389125561043,0.44752209488042344,0.43209029850523645]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,3.9466599455550047E-2,3.8479934469161294E-2,3.749326948277254E-2,3.6999936989578167E-2,3.6013272003189413E-2,3.5026607016800659E-2,3.4039942030411906E-2,3.3053277044023152E-2,3.2559944550828779E-2,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":3.2066612057634405E-2},3.1573279564440032E-2,3.0586614578051282E-2,2.9599949591662532E-2,2.8613284605273782E-2,2.7626619618885032E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,18.322293692693325,17.589401944985593,16.85651019727786,16.490064323423994,15.757172575716261,15.024280828008528,14.291389080300796,13.558497332593063,13.192051458739197,12.825605584885331,12.459159711031464,11.726267963323732,10.993376215615999,10.260484467908267,9.5275927202005342]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,32.93654791332159,31.959676790266663,30.982805667211739,30.494370105684279,29.517498982629355,28.540627859574435,27.563756736519512,26.586885613464588,26.098450051937125,25.610014490409664,25.121578928882201,24.144707805827281,23.167836682772357,22.190965559717434,21.214094436662513]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,31.680294270701385,31.089909157771359,30.499524044841333,29.318753818981282,28.137983593121227,26.957213367261179]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,31.680294270701385,31.089909157771359,30.499524044841333,29.318753818981282,28.137983593121227,26.957213367261179]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,32.073853388783682,31.859639272502591,31.645425156221492,31.180602957446055,30.672761258009217,30.120039596752129]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,39.221445007649578,37.680616572511738,37.577023819602061,36.991426488416408,35.820231826045102,34.649037163673796,33.477842501302483,32.270679383631411,32.073853388783682,31.859639272502591,31.645425156221492,31.180602957446055,30.672761258009217,30.120039596752129]

{"sheet":"2008","index":23,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2008"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E542","v":80},{"$f":"(N9>=1)*(N9-N$6)","v":79},{"$f":"(O9>=1)*(O9-O$6)","v":78.5},77.5,76.5,75.5,74.5,74,73.5,73,72,71,70]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E543","v":60},{"$f":"(N10>=1)*(N10-N$6)","v":59},58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E544","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E545","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E546","v":60},59,58.5,57.5,56.5,55.5,54.5,54,53.5,53,52,51,50]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E547","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E548","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E549","v":40},39,38.5,37.5,36.5,35.5,34.5,34,33.5,33,32,31,30]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E550","v":25},24,23.5,22.5,21.5,20.5,19.5,19,18.5,18,17,16,15]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E551","v":10},9,8.5,7.5,6.5,5.5,4.5,4,3.5,3,2,1,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E552","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,{"$f":"(Y19>=1)*(Y19-Y$6)","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E553","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E554","v":5},4,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!E555","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.7713377918929107,2.7526125365422831,{"$f":"V171","v":2.7338872811916555},2.6964367704903998,2.658986259789144,2.6215357490878883]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.72792830417078069,0.72118822728031051,0.71444815038984033,0.70096799660889997,0.68748784282795961,0.67400768904701924]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,11.916989410456319,11.806646915915056,11.696304421373794,11.475619432291269,11.254934443208745,11.03424945412622]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.17905514339542788,0.1764219795219657,0.17378881564850351,0.16852248790157917,0.16325616015465483,0.15798983240773048]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2077626001568005E-2,1.1900013854486123E-2,1.1722401707404241E-2,1.1367177413240476E-2,1.1011953119076712E-2,1.0656728824912946E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11415513673236242,0.1124763847215924,0.11079763271082237,0.10744012868928229,0.10408262466774222,0.10072512064620215]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.021698171131975,14.626390324523239,14.231082477914503,13.440466784697032,12.64985109147956,11.859235398262088]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,{"$f":"SUM(U27:U41)","v":30.743241583781341},{"$f":"SUM(V27:V41)","v":30.207636382358935},{"$f":"SUM(W27:W41)","v":29.672031180936521},28.600820778091702,27.529610375246882,26.458399972402063]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M487","v":2.979548160363064}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M488","v":0.74488704009076578}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M490","v":13.06512964080108}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M492","v":0.20816823533754547}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M493","v":1.413503800531787E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M494","v":0.13141863683918659}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M495","v":19.880390031728414}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M498","v":2.9280117786002529}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M500","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M501","v":0}]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,39.951688561765621,0,0,0,0,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1073","v":8.0758808832505826E-3},{"$f":"Inputs!O1073","v":1.5614955124246131E-2},{"$f":"Inputs!P1073","v":3.1229910248492261E-2},{"$f":"Inputs!Q1073","v":3.1229910248492261E-2},{"$f":"Inputs!R1073","v":3.1229910248492261E-2},{"$f":"Inputs!S1073","v":3.1229910248492258E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.8725255350627773E-2},1.8725255350627776E-2,1.8725255350627776E-2,3.7450510701255553E-2,3.7450510701255553E-2,3.7450510701255553E-2,3.7450510701255546E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1074","v":0},{"$f":"Inputs!O1074","v":0},{"$f":"Inputs!P1074","v":0},{"$f":"Inputs!Q1074","v":0},{"$f":"Inputs!R1074","v":0},{"$f":"Inputs!S1074","v":0},6.7400768904701917E-3,6.7400768904701917E-3,6.7400768904701917E-3,1.3480153780940383E-2,1.3480153780940383E-2,1.3480153780940385E-2,1.3480153780940385E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1075","v":0.10758951267959897},{"$f":"Inputs!O1075","v":0},{"$f":"Inputs!P1075","v":0},{"$f":"Inputs!Q1075","v":0},{"$f":"Inputs!R1075","v":0},{"$f":"Inputs!S1075","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1076","v":4.4715284932138527E-2},{"$f":"Inputs!O1076","v":0.11034249454126221},{"$f":"Inputs!P1076","v":0.22068498908252443},{"$f":"Inputs!Q1076","v":0.22068498908252443},{"$f":"Inputs!R1076","v":0.22068498908252443},{"$f":"Inputs!S1076","v":0.22068498908252446},0.11034249454126221,0.11034249454126221,0.11034249454126221,0.22068498908252443,0.2206849890825244,0.2206849890825244,0.2206849890825244]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1077","v":0},{"$f":"Inputs!O1077","v":0},{"$f":"Inputs!P1077","v":0},{"$f":"Inputs!Q1077","v":0},{"$f":"Inputs!R1077","v":0},{"$f":"Inputs!S1077","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1078","v":2.7814532074958427E-3},{"$f":"Inputs!O1078","v":2.6331638734621745E-3},{"$f":"Inputs!P1078","v":5.26632774692435E-3},{"$f":"Inputs!Q1078","v":5.2663277469243491E-3},{"$f":"Inputs!R1078","v":5.26632774692435E-3},{"$f":"Inputs!S1078","v":5.2663277469243491E-3},2.633163873462175E-3,2.633163873462175E-3,2.6331638734621745E-3,5.2663277469243491E-3,5.2663277469243491E-3,5.2663277469243491E-3,5.2663277469243491E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1079","v":2.8129053293103796E-4},{"$f":"Inputs!O1079","v":1.7761214708188246E-4},{"$f":"Inputs!P1079","v":3.5522429416376492E-4},{"$f":"Inputs!Q1079","v":3.5522429416376492E-4},{"$f":"Inputs!R1079","v":3.5522429416376497E-4},{"$f":"Inputs!S1079","v":3.5522429416376497E-4},1.7761214708188243E-4,1.7761214708188243E-4,1.7761214708188243E-4,3.5522429416376487E-4,3.5522429416376487E-4,3.5522429416376492E-4,3.5522429416376487E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1080","v":4.759799991238208E-4},{"$f":"Inputs!O1080","v":1.6787520107700352E-3},{"$f":"Inputs!P1080","v":3.3575040215400704E-3},{"$f":"Inputs!Q1080","v":3.3575040215400712E-3},{"$f":"Inputs!R1080","v":3.3575040215400712E-3},{"$f":"Inputs!S1080","v":3.3575040215400712E-3},1.6787520107700356E-3,1.6787520107700356E-3,1.6787520107700358E-3,3.3575040215400717E-3,3.3575040215400717E-3,3.3575040215400717E-3,3.3575040215400717E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1081","v":0.90561339450908029},{"$f":"Inputs!O1081","v":0.39530784660873608},{"$f":"Inputs!P1081","v":0.79061569321747216},{"$f":"Inputs!Q1081","v":0.79061569321747216},{"$f":"Inputs!R1081","v":0.79061569321747216},{"$f":"Inputs!S1081","v":0.79061569321747216},0.39530784660873619,0.39530784660873619,0.39530784660873619,0.79061569321747238,0.79061569321747249,0.79061569321747249,0.79061569321747249]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1082","v":0},{"$f":"Inputs!O1082","v":0},{"$f":"Inputs!P1082","v":0},{"$f":"Inputs!Q1082","v":0},{"$f":"Inputs!R1082","v":0},{"$f":"Inputs!S1082","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1083","v":0},{"$f":"Inputs!O1083","v":0},{"$f":"Inputs!P1083","v":0},{"$f":"Inputs!Q1083","v":0},{"$f":"Inputs!R1083","v":0},{"$f":"Inputs!S1083","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1084","v":0.89988269697589807},{"$f":"Inputs!O1084","v":0.25351613520304439},{"$f":"Inputs!P1084","v":0.50703227040608878},{"$f":"Inputs!Q1084","v":0.50703227040608878},{"$f":"Inputs!R1084","v":0.50703227040608878},{"$f":"Inputs!S1084","v":0.25351613520304445},-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N1085","v":0},{"$f":"Inputs!O1085","v":0},{"$f":"Inputs!P1085","v":0},{"$f":"Inputs!Q1085","v":0},{"$f":"Inputs!R1085","v":0},{"$f":"Inputs!S1085","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,1.969415493719517,0.77927095950860292,1.5585419190172058,1.5585419190172058,1.5585419190172058,1.3050257838141615,0.53560520142240997,{"$f":"SUM(U63:U77)","v":0.53560520142241053},{"$f":"SUM(V63:V77)","v":0.53560520142241053},{"$f":"SUM(W63:W77)","v":1.0712104028448211},1.0712104028448211,1.0712104028448211,1.0712104028448211]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1356","v":0},null,null,null,null,{"$f":"-Inputs!M1377","v":4.0874636118059568E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1357","v":0},null,null,null,null,{"$f":"-Inputs!M1378","v":1.0218659029514889E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1358","v":-0.10758951267959897},null,null,null,null,{"$f":"-Inputs!M1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1359","v":0},null,null,null,null,{"$f":"-Inputs!M1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1360","v":0},null,null,null,null,{"$f":"-Inputs!M1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1361","v":0},null,null,null,null,{"$f":"-Inputs!M1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1362","v":0},null,null,null,null,{"$f":"-Inputs!M1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1363","v":0},null,null,null,null,{"$f":"-Inputs!M1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1364","v":0},null,null,null,null,{"$f":"-Inputs!M1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1365","v":0},null,null,null,null,{"$f":"-Inputs!M1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1366","v":0},null,null,null,null,{"$f":"-Inputs!M1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1367","v":0},null,null,null,null,{"$f":"-Inputs!M1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M1368","v":0},null,null,null,null,{"$f":"-Inputs!M1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,{"$f":"Inputs!M1369","v":0},null,null,null,null,{"$f":"-Inputs!M1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,5.1093295147574457E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.7713377918929107,2.7526125365422831,2.7338872811916555,2.6964367704903998,2.658986259789144,2.6215357490878883,2.5840852383866326]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.72792830417078069,0.72118822728031051,0.71444815038984033,0.70096799660889997,0.68748784282795961,0.67400768904701924,0.66052753526607888]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":13.020414355868942},12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,11.916989410456319,11.806646915915056,11.696304421373794,11.475619432291269,11.254934443208745,11.03424945412622,10.813564465043696]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.17905514339542788,0.1764219795219657,0.17378881564850351,0.16852248790157917,0.16325616015465483,0.15798983240773048,0.15272350466080614]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2077626001568005E-2,1.1900013854486123E-2,1.1722401707404241E-2,1.1367177413240476E-2,1.1011953119076712E-2,1.0656728824912946E-2,1.030150453074918E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11415513673236242,0.1124763847215924,0.11079763271082237,0.10744012868928229,0.10408262466774222,0.10072512064620215,9.7367616624662076E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.021698171131975,14.626390324523239,14.231082477914503,13.440466784697032,12.64985109147956,11.859235398262088,11.068619705044616]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,30.743241583781341,{"$f":"SUM(U171:U185)","v":30.207636382358935},{"$f":"SUM(V171:V185)","v":29.672031180936521},{"$f":"SUM(W171:W185)","v":28.600820778091702},27.529610375246882,26.458399972402063,25.387189569557243]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.7713377918929107,2.7526125365422831,{"$f":"V337","v":2.7338872811916555},2.6964367704903998,2.658986259789144,2.6215357490878883]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.72792830417078069,0.72118822728031051,0.71444815038984033,0.70096799660889997,0.68748784282795961,0.67400768904701924]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,11.916989410456319,11.806646915915056,11.696304421373794,11.475619432291269,11.254934443208745,11.03424945412622]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.17905514339542788,0.1764219795219657,0.17378881564850351,0.16852248790157917,0.16325616015465483,0.15798983240773048]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2077626001568005E-2,1.1900013854486123E-2,1.1722401707404241E-2,1.1367177413240476E-2,1.1011953119076712E-2,1.0656728824912946E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11415513673236242,0.1124763847215924,0.11079763271082237,0.10744012868928229,0.10408262466774222,0.10072512064620215]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.021698171131975,14.626390324523239,14.231082477914503,13.440466784697032,12.64985109147956,11.859235398262088]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,{"$f":"SUM(U193:U207)","v":30.743241583781341},{"$f":"SUM(V193:V207)","v":30.207636382358935},{"$f":"SUM(W193:W207)","v":29.672031180936521},{"$f":"SUM(X193:X207)","v":28.600820778091702},27.529610375246882,26.458399972402063]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,2.979548160363064,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0.74488704009076578,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.13141863683918659,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,39.951688561765621,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,8.0758808832505826E-3,1.5614955124246131E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492258E-2,1.8725255350627773E-2,1.8725255350627776E-2,1.8725255350627776E-2,3.7450510701255553E-2,3.7450510701255553E-2,3.7450510701255553E-2,3.7450510701255546E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7400768904701917E-3,6.7400768904701917E-3,6.7400768904701917E-3,1.3480153780940383E-2,1.3480153780940383E-2,1.3480153780940385E-2,1.3480153780940385E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,4.4715284932138527E-2,0.11034249454126221,0.22068498908252443,0.22068498908252443,0.22068498908252443,0.22068498908252446,0.11034249454126221,0.11034249454126221,0.11034249454126221,0.22068498908252443,0.2206849890825244,0.2206849890825244,0.2206849890825244]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,2.7814532074958427E-3,2.6331638734621745E-3,5.26632774692435E-3,5.2663277469243491E-3,5.26632774692435E-3,5.2663277469243491E-3,2.633163873462175E-3,2.633163873462175E-3,2.6331638734621745E-3,5.2663277469243491E-3,5.2663277469243491E-3,5.2663277469243491E-3,5.2663277469243491E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,2.8129053293103796E-4,1.7761214708188246E-4,3.5522429416376492E-4,3.5522429416376492E-4,3.5522429416376497E-4,3.5522429416376497E-4,1.7761214708188243E-4,1.7761214708188243E-4,1.7761214708188243E-4,3.5522429416376487E-4,3.5522429416376487E-4,3.5522429416376492E-4,3.5522429416376487E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,4.759799991238208E-4,1.6787520107700352E-3,3.3575040215400704E-3,3.3575040215400712E-3,3.3575040215400712E-3,3.3575040215400712E-3,1.6787520107700356E-3,1.6787520107700356E-3,1.6787520107700358E-3,3.3575040215400717E-3,3.3575040215400717E-3,3.3575040215400717E-3,3.3575040215400717E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0.90561339450908029,0.39530784660873608,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.39530784660873619,0.39530784660873619,0.39530784660873619,0.79061569321747238,0.79061569321747249,0.79061569321747249,0.79061569321747249]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0.89988269697589807,0.25351613520304439,0.50703227040608878,0.50703227040608878,0.50703227040608878,0.25351613520304445,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,1.969415493719517,0.77927095950860292,1.5585419190172058,1.5585419190172058,1.5585419190172058,1.3050257838141615,{"$f":"SUM(T229:T243)","v":0.53560520142240997},{"$f":"SUM(U229:U243)","v":0.53560520142241053},{"$f":"SUM(V229:V243)","v":0.53560520142241053},{"$f":"SUM(W229:W243)","v":1.0712104028448211},{"$f":"SUM(X229:X243)","v":1.0712104028448211},{"$f":"SUM(Y229:Y243)","v":1.0712104028448211},1.0712104028448211]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.0874636118059568E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0218659029514889E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,5.1093295147574457E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":2.7900630472435384},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":2.7713377918929107},2.7526125365422831,2.7338872811916555,2.6964367704903998,2.658986259789144,2.6215357490878883,2.5840852383866326]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.72792830417078069,0.72118822728031051,0.71444815038984033,0.70096799660889997,0.68748784282795961,0.67400768904701924,0.66052753526607888]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,11.916989410456319,11.806646915915056,11.696304421373794,11.475619432291269,11.254934443208745,11.03424945412622,10.813564465043696]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.17905514339542788,0.1764219795219657,0.17378881564850351,0.16852248790157917,0.16325616015465483,0.15798983240773048,0.15272350466080614]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2077626001568005E-2,1.1900013854486123E-2,1.1722401707404241E-2,1.1367177413240476E-2,1.1011953119076712E-2,1.0656728824912946E-2,1.030150453074918E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11415513673236242,0.1124763847215924,0.11079763271082237,0.10744012868928229,0.10408262466774222,0.10072512064620215,9.7367616624662076E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.021698171131975,14.626390324523239,14.231082477914503,13.440466784697032,12.64985109147956,11.859235398262088,11.068619705044616]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,30.743241583781341,30.207636382358935,29.672031180936521,28.600820778091702,27.529610375246882,26.458399972402063,25.387189569557243]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":3.4660497244265898E-2},3.4855568339930365E-2,{"$f":"(U417*U$359)","v":3.4855568339930365E-2},{"$f":"(W417*W$359)","v":7.0915328973706837E-2},7.1692331267201356E-2,7.2463861594762036E-2,7.3229160731658749E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1266652280062553E-3,9.1552732499144938E-3,9.1552732499144938E-3,1.8532324477712813E-2,1.8637169438046618E-2,1.8735673943598548E-2,1.882745544352929E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14941357857876825,0.14988192345858845,0.14988192345858845,0.30339459708689953,0.30511102475550211,0.30672365218435549,0.30822621659417937]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2570841471235806E-3,2.2520058022131332E-3,2.2520058022131332E-3,4.5079620886200964E-3,4.480619382243969E-3,4.4490920642436486E-3,4.4131879932294083E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5224482059599288E-4,1.5190227611850811E-4,1.5190227611850811E-4,3.0407102026308586E-4,3.0222670026635581E-4,3.0010011988212482E-4,2.9767831879101583E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4389854686403783E-3,1.4357478115330038E-3,1.4357478115330038E-3,2.874014221832589E-3,2.8565821038503284E-3,2.8364821210803094E-3,2.8135917753568831E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19152294609279827,0.18893035295710714,0.18893035295710714,0.36914306652594037,0.35734765505751515,0.34473175859908989,0.33126172503333245]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.2064536339425039E-18,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.38857200158019867},{"$f":"SUM(U363:U376)","v":0.38666277389540504},0.38666277389540504,0.7696713643949753,0.76042760870462589,0.75024062062701202,0.73906901589007723]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.895787613750204E-2},{"$f":"U229*V$360","v":1.9431823040939589E-2},{"$f":"V229*V$360","v":1.9431823040939589E-2},3.9835237233926159E-2,4.0831118164774312E-2,4.1851896118893665E-2,4.2898193521865989E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8238077641216257E-3,6.9944029582246639E-3,6.9944029582246639E-3,1.4338526064360561E-2,1.4696989215969574E-2,1.5064413946368814E-2,1.5441024295028031E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11171326131721422,0.11450609285014454,0.11450609285014454,0.23473749034279631,0.24060592760136618,0.2466210757914003,0.25278660268618525]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6658752379132415E-3,2.7325221188610718E-3,2.7325221188610714E-3,5.6016703436651957E-3,5.7417121022568258E-3,5.8852549048132455E-3,6.0323862774335759E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7981859375718667E-4,1.8431405860111629E-4,1.8431405860111629E-4,3.7784382013228841E-4,3.8728991563559558E-4,3.9697216352648548E-4,4.0689646761464749E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.699606872634389E-3,1.7420970444502481E-3,1.7420970444502483E-3,3.571298941123009E-3,3.6605814146510843E-3,3.7520959500173608E-3,3.8458983487677941E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40021869138034638,0.41022415866485495,0.41022415866485495,0.84095952526295259,0.8619835133945265,0.88353310122938955,0.90562142876012419]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0580681471526293E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.54225893730348851},{"$f":"SUM(U381:U394)","v":0.55581541073607621},0.55581541073607621,1.1394215920089561,1.16790713180918,1.1971048101044093,1.2270324303570195]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.8057656683503023,2.821189413649293,{"$f":"V561","v":2.8366131589482837},2.8676932506880646,2.8985544637904916,2.9291664292663602]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.73697123852513546,0.73913210881682534,0.74129297910851522,0.74548677752186743,0.74942695774394452,0.75309821774117425]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,12.065032222259136,12.10040805286758,12.135783883476025,12.204440990220128,12.268946087374264,12.329048663767219]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.1812795161781004,0.18079899986145245,0.18031848354480451,0.17922477528975941,0.17796368256974657,0.17652751972917696]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2227664375488693E-2,1.2195252593006085E-2,1.2162840810523478E-2,1.2089068010654276E-2,1.2004004795285036E-2,1.1907132751640676E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11557326733913845,0.11526691810622121,0.11496056887330397,0.11426328415401354,0.11345928484321278,0.11254367101427573]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.208310272453163,14.987016466745416,14.765722661037668,14.293906202300656,13.789270343963645,13.250469001333345]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,{"$f":"SUM(U417:U431)","v":31.125159849480468},{"$f":"SUM(V417:V431)","v":30.956007212639793},{"$f":"SUM(W417:W431)","v":30.786854575799122},{"$f":"SUM(X417:X431)","v":30.417104348185141},30.009624825080586,29.56276063560319]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,2.979548160363064,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0.74488704009076578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.13141863683918659,0,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,39.951688561765621,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,8.0758808832505826E-3,1.5614955124246131E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492258E-2,-1.5702621106763858E-2,-1.5423745298990776E-2,-1.5423745298990776E-2,-3.1080091739780678E-2,-3.0861213102427044E-2,-3.061196547586837E-2,-3.033096720979276E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3028574638846297E-3,-2.1608702916898299E-3,-2.1608702916898299E-3,-4.193798413352252E-3,-3.940180222077044E-3,-3.6712599972297342E-3,-3.3864311485012587E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,4.4715284932138527E-2,0.11034249454126221,0.22068498908252443,0.22068498908252443,0.22068498908252443,0.22068498908252446,-3.7700317261554026E-2,-3.5375830608443903E-2,-3.5375830608443903E-2,-6.8657106744103219E-2,-6.4505097154135937E-2,-6.0102576392955187E-2,-5.5439613907994123E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,2.7814532074958427E-3,2.6331638734621745E-3,5.26632774692435E-3,5.2663277469243491E-3,5.26632774692435E-3,5.2663277469243491E-3,4.0879109078966087E-4,4.8051631664793861E-4,4.8051631664793818E-4,1.0937082550450993E-3,1.2610927200128567E-3,1.4361628405695969E-3,1.6191982842041677E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,2.8129053293103796E-4,1.7761214708188246E-4,3.5522429416376492E-4,3.5522429416376492E-4,3.5522429416376497E-4,3.5522429416376497E-4,2.7573773161193788E-5,3.241178248260818E-5,3.241178248260818E-5,7.3772799869202554E-5,8.5063215369239771E-5,9.6872043644360658E-5,1.0921814882363165E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,4.759799991238208E-4,1.6787520107700352E-3,3.3575040215400704E-3,3.3575040215400712E-3,3.3575040215400712E-3,3.3575040215400712E-3,2.6062140399401071E-4,3.0634923291724433E-4,3.0634923291724455E-4,6.9728471929042003E-4,8.0399931080075591E-4,9.156138289370514E-4,1.032306573410911E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0.90561339450908029,0.39530784660873608,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.20869574528754811,0.22129380570774781,0.22129380570774781,0.47181645873701222,0.50463585833701141,0.53880134263029966,0.57435970372679179]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0.89988269697589807,0.25351613520304439,0.50703227040608878,0.50703227040608878,0.50703227040608878,0.25351613520304445,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,1.969415493719517,0.77927095950860292,1.5585419190172058,1.5585419190172058,1.5585419190172058,1.3050257838141615,0.15368693572328995,{"$f":"SUM(U453:U467)","v":0.16915263684067111},{"$f":"SUM(V453:V467)","v":0.16915263684067111},{"$f":"SUM(W453:W467)","v":0.3697502276139808},{"$f":"SUM(X453:X467)","v":0.40747952310455426},{"$f":"SUM(Y453:Y467)","v":0.44686418947739737},0.48796341446694236]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.0874636118059568E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0218659029514889E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,5.1093295147574457E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.8057656683503023,2.821189413649293,2.8366131589482837,2.8676932506880646,2.8985544637904916,2.9291664292663602,2.9594973964761531]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.73697123852513546,0.73913210881682534,0.74129297910851522,0.74548677752186743,0.74942695774394452,0.75309821774117425,0.75648464888967548]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,12.065032222259136,12.10040805286758,12.135783883476025,12.204440990220128,12.268946087374264,12.329048663767219,12.384488277675214]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.1812795161781004,0.18079899986145245,0.18031848354480451,0.17922477528975941,0.17796368256974657,0.17652751972917696,0.17490832144497279]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2227664375488693E-2,1.2195252593006085E-2,1.2162840810523478E-2,1.2089068010654276E-2,1.2004004795285036E-2,1.1907132751640676E-2,1.1797914602817044E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11557326733913845,0.11526691810622121,0.11496056887330397,0.11426328415401354,0.11345928484321278,0.11254367101427573,0.11151136444086482]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.208310272453163,14.987016466745416,14.765722661037668,14.293906202300656,13.789270343963645,13.250469001333345,12.676109297606553]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,31.125159849480468,30.956007212639793,30.786854575799122,30.417104348185141,30.009624825080586,29.56276063560319,29.074797221136251]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,2.8057656683503023,2.821189413649293,{"$f":"V727","v":2.8366131589482837},2.8676932506880646,2.8985544637904916,2.9291664292663602]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.73697123852513546,0.73913210881682534,0.74129297910851522,0.74548677752186743,0.74942695774394452,0.75309821774117425]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,12.065032222259136,12.10040805286758,12.135783883476025,12.204440990220128,12.268946087374264,12.329048663767219]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.1812795161781004,0.18079899986145245,0.18031848354480451,0.17922477528975941,0.17796368256974657,0.17652751972917696]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2227664375488693E-2,1.2195252593006085E-2,1.2162840810523478E-2,1.2089068010654276E-2,1.2004004795285036E-2,1.1907132751640676E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11557326733913845,0.11526691810622121,0.11496056887330397,0.11426328415401354,0.11345928484321278,0.11254367101427573]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.208310272453163,14.987016466745416,14.765722661037668,14.293906202300656,13.789270343963645,13.250469001333345]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,31.125159849480468,30.956007212639793,30.786854575799122,30.417104348185141,30.009624825080586,29.56276063560319]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,2.979548160363064,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0.74488704009076578,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,13.06512964080108,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0.20816823533754547,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,1.413503800531787E-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0.13141863683918659,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,19.880390031728414,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,2.9280117786002529,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,39.951688561765621,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,8.0758808832505826E-3,1.5614955124246131E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492261E-2,3.1229910248492258E-2,-1.5702621106763858E-2,-1.5423745298990776E-2,-1.5423745298990776E-2,-3.1080091739780678E-2,-3.0861213102427044E-2,-3.061196547586837E-2,-3.033096720979276E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.3028574638846297E-3,-2.1608702916898299E-3,-2.1608702916898299E-3,-4.193798413352252E-3,-3.940180222077044E-3,-3.6712599972297342E-3,-3.3864311485012587E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,4.4715284932138527E-2,0.11034249454126221,0.22068498908252443,0.22068498908252443,0.22068498908252443,0.22068498908252446,-3.7700317261554026E-2,-3.5375830608443903E-2,-3.5375830608443903E-2,-6.8657106744103219E-2,-6.4505097154135937E-2,-6.0102576392955187E-2,-5.5439613907994123E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,2.7814532074958427E-3,2.6331638734621745E-3,5.26632774692435E-3,5.2663277469243491E-3,5.26632774692435E-3,5.2663277469243491E-3,4.0879109078966087E-4,4.8051631664793861E-4,4.8051631664793818E-4,1.0937082550450993E-3,1.2610927200128567E-3,1.4361628405695969E-3,1.6191982842041677E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,2.8129053293103796E-4,1.7761214708188246E-4,3.5522429416376492E-4,3.5522429416376492E-4,3.5522429416376497E-4,3.5522429416376497E-4,2.7573773161193788E-5,3.241178248260818E-5,3.241178248260818E-5,7.3772799869202554E-5,8.5063215369239771E-5,9.6872043644360658E-5,1.0921814882363165E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,4.759799991238208E-4,1.6787520107700352E-3,3.3575040215400704E-3,3.3575040215400712E-3,3.3575040215400712E-3,3.3575040215400712E-3,2.6062140399401071E-4,3.0634923291724433E-4,3.0634923291724455E-4,6.9728471929042003E-4,8.0399931080075591E-4,9.156138289370514E-4,1.032306573410911E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0.90561339450908029,0.39530784660873608,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.79061569321747216,0.20869574528754811,0.22129380570774781,0.22129380570774781,0.47181645873701222,0.50463585833701141,0.53880134263029966,0.57435970372679179]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0.89988269697589807,0.25351613520304439,0.50703227040608878,0.50703227040608878,0.50703227040608878,0.25351613520304445,-4.9960036108132044E-16,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,1.969415493719517,0.77927095950860292,1.5585419190172058,1.5585419190172058,1.5585419190172058,1.3050257838141615,0.15368693572328995,{"$f":"SUM(U619:U633)","v":0.16915263684067111},0.16915263684067111,0.3697502276139808,0.40747952310455426,0.44686418947739737,0.48796341446694236]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.0874636118059568E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0218659029514889E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,-0.10758951267959897,0,0,0,0,5.1093295147574457E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,2.979548160363064,2.9714722794798134,2.9558573243555673,2.9246274141070749,2.8933975038585826,2.8621675936100903,2.7900630472435384,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":2.8057656683503023},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":2.821189413649293},2.8366131589482837,2.8676932506880646,2.8985544637904916,2.9291664292663602,2.9594973964761531]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.74488704009076578,0.73466838106125087,0.73697123852513546,0.73913210881682534,0.74129297910851522,0.74548677752186743,0.74942695774394452,0.75309821774117425,0.75648464888967548]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,13.06512964080108,13.020414355868942,12.91007186132768,12.689386872245155,12.46870188316263,12.248016894080106,12.027331904997581,12.065032222259136,12.10040805286758,12.135783883476025,12.204440990220128,12.268946087374264,12.329048663767219,12.384488277675214]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.20816823533754547,0.20538678213004963,0.20275361825658744,0.1974872905096631,0.19222096276273876,0.18695463501581441,0.18168830726889007,0.1812795161781004,0.18079899986145245,0.18031848354480451,0.17922477528975941,0.17796368256974657,0.17652751972917696,0.17490832144497279]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.413503800531787E-2,1.3853747472386832E-2,1.367613532530495E-2,1.3320911031141185E-2,1.2965686736977419E-2,1.2610462442813653E-2,1.2255238148649887E-2,1.2227664375488693E-2,1.2195252593006085E-2,1.2162840810523478E-2,1.2089068010654276E-2,1.2004004795285036E-2,1.1907132751640676E-2,1.1797914602817044E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0.13141863683918659,0.13094265684006276,0.12926390482929273,0.12590640080775267,0.1225488967862126,0.11919139276467253,0.11583388874313245,0.11557326733913845,0.11526691810622121,0.11496056887330397,0.11426328415401354,0.11345928484321278,0.11254367101427573,0.11151136444086482]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,19.880390031728414,18.974776637219335,18.579468790610598,17.788853097393126,16.998237404175654,16.207621710958183,15.417006017740711,15.208310272453163,14.987016466745416,14.765722661037668,14.293906202300656,13.789270343963645,13.250469001333345,12.676109297606553]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.9280117786002529,2.0281290816243547,1.7746129464213103,1.2675806760152215,0.76054840560913273,0.25351613520304395,-4.9960036108132044E-16,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,31.125159849480468,30.956007212639793,30.786854575799122,30.417104348185141,30.009624825080586,29.56276063560319,29.074797221136251]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,2.5947717767493277,2.5623371295399613,2.5461198059352781,2.5136851587259117,2.4812505115165453,2.4488158643071789,2.4163812170978125,2.4001638934931293,{"$f":"U893","v":2.3839465698884461},2.3677292462837629,2.3352945990743965,2.3028599518650301,2.2704253046556637]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0.6486929441873317,0.63788139511754283,0.63247562058264839,0.62166407151285952,0.61085252244307064,0.60004097337328177,0.5892294243034929,0.58382364976859846,0.57841787523370403,0.57301210069880959,0.56220055162902072,0.55138900255923184,0.54057745348944297]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,11.377909611432766,11.188277784575554,11.093461871146948,10.903830044289736,10.714198217432523,10.524566390575311,10.334934563718098,10.240118650289492,10.145302736860886,10.05048682343228,9.8608549965750676,9.6712231697178552,9.4815913428606429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0.18128556170199872,0.17675342265944877,0.17448735313817379,0.16995521409562381,0.16542307505307385,0.16089093601052387,0.15635879696797389,0.15409272744669891,0.15182665792542394,0.14956058840414896,0.14502844936159898,0.14049631031904902,0.13596417127649904]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,1.2309650895191012E-2,1.2001909622811236E-2,1.1848038986621349E-2,1.1540297714241574E-2,1.1232556441861798E-2,1.0924815169482023E-2,1.0617073897102248E-2,1.046320326091236E-2,1.0309332624722473E-2,1.0155461988532585E-2,9.8477207161528097E-3,9.5399794437730345E-3,9.2322381713932592E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0.11444734283725727,0.11158615926632584,0.11015556748086013,0.1072943839099287,0.10443320033899726,0.10157201676806583,9.8710833197134404E-2,9.7280241411668689E-2,9.5849649626202973E-2,9.4419057840737258E-2,9.1557874269805828E-2,8.8696690698874397E-2,8.5835507127942967E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,17.313052915651415,16.62053079902536,16.274269740712331,15.581747624086274,14.889225507460218,14.196703390834161,13.504181274208104,13.157920215895075,12.811659157582048,12.46539809926902,11.772875982642963,11.080353866016907,10.38783174939085]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,2.5498907606768682,2.0399126085414947,1.7849235324738078,1.2749453803384341,0.7649672282030604,0.25498907606768684,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,34.792360564132153,33.349281208348494,32.627741530456667,31.184662174673011,29.741582818889349,28.298503463105689,27.110413183389717,26.643862581565575,26.177311979741432,25.710761377917294,24.777660174269005,23.844558970620721,22.911457766972433]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M487/Inputs!M$97","v":2.5947717767493277}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M488/Inputs!M$97","v":0.6486929441873317}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M489/Inputs!M$97","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M490/Inputs!M$97","v":11.377909611432766}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M491/Inputs!M$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M492/Inputs!M$97","v":0.18128556170199872}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M493/Inputs!M$97","v":1.2309650895191012E-2}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M494/Inputs!M$97","v":0.11444734283725727}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M495/Inputs!M$97","v":17.313052915651415}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M496/Inputs!M$97","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M497/Inputs!M$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M498/Inputs!M$97","v":2.5498907606768682}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M499/Inputs!M$97","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!M500/Inputs!M$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,34.792360564132153,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,3.2434647209366597E-2,1.6217323604683299E-2,3.2434647209366597E-2,3.2434647209366604E-2,3.2434647209366604E-2,3.2434647209366611E-2,1.6217323604683306E-2,1.6217323604683306E-2,1.6217323604683306E-2,3.2434647209366618E-2,3.2434647209366618E-2,3.2434647209366618E-2,3.2434647209366625E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,1.0811549069788862E-2,5.4057745348944303E-3,1.0811549069788861E-2,1.0811549069788861E-2,1.0811549069788861E-2,1.0811549069788861E-2,5.4057745348944303E-3,5.4057745348944303E-3,5.4057745348944303E-3,1.0811549069788861E-2,1.0811549069788861E-2,1.0811549069788859E-2,1.0811549069788859E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0.18963182685721278,9.4815913428606388E-2,0.18963182685721278,0.1896318268572128,0.1896318268572128,0.1896318268572128,9.4815913428606402E-2,9.4815913428606416E-2,9.4815913428606416E-2,0.18963182685721283,0.18963182685721283,0.18963182685721286,0.18963182685721286]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,4.532139042549968E-3,2.266069521274984E-3,4.5321390425499689E-3,4.532139042549968E-3,4.5321390425499689E-3,4.532139042549968E-3,2.266069521274984E-3,2.266069521274984E-3,2.266069521274984E-3,4.532139042549968E-3,4.532139042549968E-3,4.5321390425499689E-3,4.532139042549968E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,3.077412723797753E-4,1.5387063618988765E-4,3.077412723797753E-4,3.077412723797753E-4,3.077412723797753E-4,3.077412723797753E-4,1.5387063618988765E-4,1.5387063618988765E-4,1.5387063618988765E-4,3.077412723797753E-4,3.077412723797753E-4,3.077412723797753E-4,3.077412723797753E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,2.8611835709314317E-3,1.4305917854657158E-3,2.8611835709314317E-3,2.8611835709314317E-3,2.8611835709314321E-3,2.8611835709314321E-3,1.4305917854657161E-3,1.4305917854657161E-3,1.4305917854657161E-3,2.8611835709314321E-3,2.8611835709314321E-3,2.8611835709314321E-3,2.8611835709314321E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0.69252211662605656,0.34626105831302834,0.69252211662605667,0.69252211662605667,0.69252211662605667,0.69252211662605667,0.34626105831302834,0.34626105831302828,0.34626105831302834,0.69252211662605667,0.69252211662605667,0.69252211662605667,0.69252211662605667]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0.50997815213537367,0.25498907606768684,0.50997815213537367,0.50997815213537367,0.50997815213537356,0.25498907606768684,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,1.4430793557836596,0.72153967789182993,1.4430793557836599,1.4430793557836599,1.4430793557836599,1.1880902797159729,0.4665506018241431,0.46655060182414299,0.4665506018241431,0.93310120364828619,0.93310120364828619,0.93310120364828619,0.93310120364828619]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2008"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,2.5947717767493277,2.5623371295399613,2.5461198059352781,2.5136851587259117,2.4812505115165453,2.4488158643071789,2.4163812170978125,2.4001638934931293,2.3839465698884461,2.3677292462837629,2.3352945990743965,2.3028599518650301,2.2704253046556637,2.2379906574462969]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0.6486929441873317,0.63788139511754283,0.63247562058264839,0.62166407151285952,0.61085252244307064,0.60004097337328177,0.5892294243034929,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.58382364976859846},0.57841787523370403,0.57301210069880959,0.56220055162902072,0.55138900255923184,0.54057745348944297,0.5297659044196541]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,11.377909611432766,11.188277784575554,11.093461871146948,10.903830044289736,10.714198217432523,10.524566390575311,10.334934563718098,10.240118650289492,10.145302736860886,10.05048682343228,9.8608549965750676,9.6712231697178552,9.4815913428606429,9.2919595160034305]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0.18128556170199872,0.17675342265944877,0.17448735313817379,0.16995521409562381,0.16542307505307385,0.16089093601052387,0.15635879696797389,0.15409272744669891,0.15182665792542394,0.14956058840414896,0.14502844936159898,0.14049631031904902,0.13596417127649904,0.13143203223394906]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,1.2309650895191012E-2,1.2001909622811236E-2,1.1848038986621349E-2,1.1540297714241574E-2,1.1232556441861798E-2,1.0924815169482023E-2,1.0617073897102248E-2,1.046320326091236E-2,1.0309332624722473E-2,1.0155461988532585E-2,9.8477207161528097E-3,9.5399794437730345E-3,9.2322381713932592E-3,8.924496899013484E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0.11444734283725727,0.11158615926632584,0.11015556748086013,0.1072943839099287,0.10443320033899726,0.10157201676806583,9.8710833197134404E-2,9.7280241411668689E-2,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":9.5849649626202973E-2},9.4419057840737258E-2,9.1557874269805828E-2,8.8696690698874397E-2,8.5835507127942967E-2,8.2974323557011537E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,17.313052915651415,16.62053079902536,16.274269740712331,15.581747624086274,14.889225507460218,14.196703390834161,13.504181274208104,13.157920215895075,12.811659157582048,12.46539809926902,11.772875982642963,11.080353866016907,10.38783174939085,9.6953096327647934]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,2.5498907606768682,2.0399126085414947,1.7849235324738078,1.2749453803384341,0.7649672282030604,0.25498907606768684,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,34.792360564132153,33.349281208348494,32.627741530456667,31.184662174673011,29.741582818889349,28.298503463105689,27.110413183389717,26.643862581565575,26.177311979741432,25.710761377917294,24.777660174269005,23.844558970620721,22.911457766972433,21.978356563324148]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,30.743241583781341,30.207636382358935,29.672031180936521,28.600820778091702,27.529610375246882,26.458399972402063]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,30.743241583781341,30.207636382358935,29.672031180936521,28.600820778091702,27.529610375246882,26.458399972402063]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,31.125159849480468,30.956007212639793,30.786854575799122,30.417104348185141,30.009624825080586,29.56276063560319]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,39.951688561765621,38.089862580725708,37.310591621217107,35.752049702199905,34.193507783182696,32.634965864165494,31.278846785203754,31.125159849480468,30.956007212639793,30.786854575799122,30.417104348185141,30.009624825080586,29.56276063560319]

{"sheet":"2009","index":24,"n_rows":918,"n_cols":28,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2009"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(O9>=1)*(O9-O$6)","v":79.5},{"$f":"(P9>=1)*(P9-P$6)","v":78.5},77.5,76.5,75.5,75,74.5,74,{"$f":"(W9>=1)*(W9-W$6)","v":73},72,71]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(O10>=1)*(O10-O$6)","v":59.5},58.5,57.5,56.5,55.5,55,54.5,{"$f":"(V10>=1)*(V10-V$6)","v":54},53,52,51]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,{"$f":"(V11>=1)*(V11-V$6)","v":54},53,52,51]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,{"$f":"(V12>=1)*(V12-V$6)","v":54},53,52,51]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59.5,58.5,57.5,56.5,55.5,55,54.5,{"$f":"(V13>=1)*(V13-V$6)","v":54},53,52,51]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,{"$f":"(V14>=1)*(V14-V$6)","v":34},33,32,31]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,{"$f":"(V15>=1)*(V15-V$6)","v":34},33,32,31]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39.5,38.5,37.5,36.5,35.5,35,34.5,{"$f":"(V16>=1)*(V16-V$6)","v":34},33,32,31]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24.5,23.5,22.5,21.5,20.5,20,19.5,{"$f":"(V17>=1)*(V17-V$6)","v":19},18,17,16]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9.5,8.5,7.5,6.5,5.5,5,4.5,{"$f":"(V18>=1)*(V18-V$6)","v":4},3,2,1]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4.5,3.5,2.5,1.5,0.5,0,0,{"$f":"(V19>=1)*(V19-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4.5,3.5,2.5,1.5,0.5,0,0,{"$f":"(V20>=1)*(V20-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4.5,3.5,2.5,1.5,0.5,0,0,{"$f":"(V21>=1)*(V21-V$6)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0,0,0,{"$f":"(V22>=1)*(V22-V$6)","v":0},0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.7619960701049528,8.7035827629709193,{"$f":"V171","v":8.6451694558368857},8.5283428415688203,8.4115162273007549,8.2946896130326895]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.2936105680488046,2.2727595628847244,2.2519085577206441,2.2102065473924841,2.1685045370643241,2.1268025267361641]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,8.8937255744115049,8.8128735237350373,8.7320214730585697,8.5703173717056327,8.4086132703526957,8.2469091689997587]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.71520471423382515,0.70498750403048482,0.6947702938271445,0.67433587342046375,0.653901453013783,0.63346703260710224]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6318178630398268,1.6085061792821149,1.5851944955244031,1.5385711280089795,1.4919477604935558,1.4453243929781321]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14813035458247187,0.14601420665986511,0.14389805873725836,0.13966576289204488,0.1354334670468314,0.13120117120161792]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.125506933029264,16.697369259703532,16.269231586377799,15.412956239726336,14.556680893074873,13.70040554642341]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,{"$f":"SUM(U27:U41)","v":39.56999207745065},{"$f":"SUM(V27:V41)","v":38.946092999266682},{"$f":"SUM(W27:W41)","v":38.3221939210827},37.074395764714758,35.826597608346816,34.578799451978874]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N487","v":9.3319875330678403}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N488","v":2.3329968832669596}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N490","v":9.7022460811761881}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N492","v":0.8173768162672288}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N493","v":1.8649347006169446}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N494","v":0.16929183380853929}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N495","v":21.406883666286575}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N498","v":2.1186354453404541}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,47.744352959830728,0,0,0,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1114","v":4.8604101734728337E-2},{"$f":"Inputs!P1114","v":9.7208203469456675E-2},{"$f":"Inputs!Q1114","v":9.7208203469456661E-2},{"$f":"Inputs!R1114","v":9.7208203469456661E-2},{"$f":"Inputs!S1114","v":9.7208203469456647E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":5.8413307134033025E-2},5.8413307134033018E-2,5.8413307134033018E-2,0.11682661426806602,0.11682661426806604,0.11682661426806604,0.11682661426806605]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1115","v":0},{"$f":"Inputs!P1115","v":0},{"$f":"Inputs!Q1115","v":0},{"$f":"Inputs!R1115","v":0},{"$f":"Inputs!S1115","v":0},2.0851005164080044E-2,2.085100516408004E-2,2.085100516408004E-2,4.1702010328160073E-2,4.170201032816008E-2,4.170201032816008E-2,4.170201032816008E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1116","v":0},{"$f":"Inputs!P1116","v":0},{"$f":"Inputs!Q1116","v":0},{"$f":"Inputs!R1116","v":0},{"$f":"Inputs!S1116","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1117","v":8.0852050676468237E-2},{"$f":"Inputs!P1117","v":0.16170410135293647},{"$f":"Inputs!Q1117","v":0.16170410135293647},{"$f":"Inputs!R1117","v":0.16170410135293647},{"$f":"Inputs!S1117","v":0.16170410135293647},8.0852050676468223E-2,8.0852050676468223E-2,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293645,0.16170410135293645]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1118","v":0},{"$f":"Inputs!P1118","v":0},{"$f":"Inputs!Q1118","v":0},{"$f":"Inputs!R1118","v":0},{"$f":"Inputs!S1118","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1119","v":1.0217210203340359E-2},{"$f":"Inputs!P1119","v":2.0434420406680719E-2},{"$f":"Inputs!Q1119","v":2.0434420406680719E-2},{"$f":"Inputs!R1119","v":2.0434420406680719E-2},{"$f":"Inputs!S1119","v":2.0434420406680719E-2},1.0217210203340359E-2,1.0217210203340359E-2,1.0217210203340359E-2,2.0434420406680722E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1120","v":2.331168375771181E-2},{"$f":"Inputs!P1120","v":4.6623367515423619E-2},{"$f":"Inputs!Q1120","v":4.6623367515423605E-2},{"$f":"Inputs!R1120","v":4.6623367515423605E-2},{"$f":"Inputs!S1120","v":4.6623367515423605E-2},2.3311683757711813E-2,2.331168375771181E-2,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423619E-2,4.6623367515423619E-2,4.6623367515423612E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1121","v":2.1161479226067411E-3},{"$f":"Inputs!P1121","v":4.232295845213483E-3},{"$f":"Inputs!Q1121","v":4.232295845213483E-3},{"$f":"Inputs!R1121","v":4.2322958452134822E-3},{"$f":"Inputs!S1121","v":4.2322958452134822E-3},2.1161479226067411E-3,2.1161479226067411E-3,2.1161479226067407E-3,4.2322958452134813E-3,4.2322958452134813E-3,4.2322958452134813E-3,4.2322958452134813E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1122","v":0.42813767332573144},{"$f":"Inputs!P1122","v":0.85627534665146288},{"$f":"Inputs!Q1122","v":0.85627534665146277},{"$f":"Inputs!R1122","v":0.85627534665146277},{"$f":"Inputs!S1122","v":0.85627534665146277},0.4281376733257316,0.4281376733257316,0.4281376733257316,0.8562753466514631,0.8562753466514631,0.8562753466514631,0.8562753466514631]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1123","v":0},{"$f":"Inputs!P1123","v":0},{"$f":"Inputs!Q1123","v":0},{"$f":"Inputs!R1123","v":0},{"$f":"Inputs!S1123","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1124","v":0},{"$f":"Inputs!P1124","v":0},{"$f":"Inputs!Q1124","v":0},{"$f":"Inputs!R1124","v":0},{"$f":"Inputs!S1124","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1125","v":0.21186354453404541},{"$f":"Inputs!P1125","v":0.42372708906809081},{"$f":"Inputs!Q1125","v":0.42372708906809081},{"$f":"Inputs!R1125","v":0.42372708906809087},{"$f":"Inputs!S1125","v":0.42372708906809081},{"$f":"IF(T38>0,(IF(T20>0.5,T38/T20*T$6,T38)),T38)","v":0.21186354453404538},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1126","v":0},{"$f":"Inputs!P1126","v":0},{"$f":"Inputs!Q1126","v":0},{"$f":"Inputs!R1126","v":0},{"$f":"Inputs!S1126","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},{"$f":"IF(U39>0,(IF(U21>0.5,U39/U21*U$6,U39)),U39)","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0.8051024121546323,1.6102048243092646,1.6102048243092646,1.6102048243092646,1.6102048243092646,0.83576262271801727,{"$f":"SUM(U63:U77)","v":0.62389907818397183},{"$f":"SUM(V63:V77)","v":0.62389907818397183},{"$f":"SUM(W63:W77)","v":1.2477981563679434},1.2477981563679434,1.2477981563679434,1.2477981563679434]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1377","v":7.4141240216299961E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1378","v":1.8535310054074987E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!N1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.2676550270374941E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0,null,{"$f":"SUM(AB117:AB131)","v":0}]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.7619960701049528,8.7035827629709193,8.6451694558368857,8.5283428415688203,8.4115162273007549,8.2946896130326895,8.1778629987646241]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.2936105680488046,2.2727595628847244,2.2519085577206441,2.2102065473924841,2.1685045370643241,2.1268025267361641,2.0851005164080041]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":9.7022460811761881},9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,8.8937255744115049,8.8128735237350373,8.7320214730585697,8.5703173717056327,8.4086132703526957,8.2469091689997587,8.0852050676468217]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.71520471423382515,0.70498750403048482,0.6947702938271445,0.67433587342046375,0.653901453013783,0.63346703260710224,0.61303261220042149]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6318178630398268,1.6085061792821149,1.5851944955244031,1.5385711280089795,1.4919477604935558,1.4453243929781321,1.3987010254627086]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14813035458247187,0.14601420665986511,0.14389805873725836,0.13966576289204488,0.1354334670468314,0.13120117120161792,0.12696887535640444]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.125506933029264,16.697369259703532,16.269231586377799,15.412956239726336,14.556680893074873,13.70040554642341,12.844130199771946]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,39.56999207745065,{"$f":"SUM(U171:U185)","v":38.946092999266682},{"$f":"SUM(V171:V185)","v":38.3221939210827},{"$f":"SUM(W171:W185)","v":37.074395764714758},35.826597608346816,34.578799451978874,33.331001295610932]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.7619960701049528,8.7035827629709193,{"$f":"V337","v":8.6451694558368857},8.5283428415688203,8.4115162273007549,8.2946896130326895]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.2936105680488046,2.2727595628847244,2.2519085577206441,2.2102065473924841,2.1685045370643241,2.1268025267361641]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,8.8937255744115049,8.8128735237350373,8.7320214730585697,8.5703173717056327,8.4086132703526957,8.2469091689997587]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.71520471423382515,0.70498750403048482,0.6947702938271445,0.67433587342046375,0.653901453013783,0.63346703260710224]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6318178630398268,1.6085061792821149,1.5851944955244031,1.5385711280089795,1.4919477604935558,1.4453243929781321]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14813035458247187,0.14601420665986511,0.14389805873725836,0.13966576289204488,0.1354334670468314,0.13120117120161792]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.125506933029264,16.697369259703532,16.269231586377799,15.412956239726336,14.556680893074873,13.70040554642341]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,{"$f":"SUM(U193:U207)","v":39.56999207745065},{"$f":"SUM(V193:V207)","v":38.946092999266682},{"$f":"SUM(W193:W207)","v":38.3221939210827},{"$f":"SUM(X193:X207)","v":37.074395764714758},35.826597608346816,34.578799451978874]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,9.3319875330678403,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,2.3329968832669596,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.7022460811761881,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,47.744352959830728,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,4.8604101734728337E-2,9.7208203469456675E-2,9.7208203469456661E-2,9.7208203469456661E-2,9.7208203469456647E-2,5.8413307134033025E-2,5.8413307134033018E-2,5.8413307134033018E-2,0.11682661426806602,0.11682661426806604,0.11682661426806604,0.11682661426806605]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0851005164080044E-2,2.085100516408004E-2,2.085100516408004E-2,4.1702010328160073E-2,4.170201032816008E-2,4.170201032816008E-2,4.170201032816008E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293647,0.16170410135293647,8.0852050676468223E-2,8.0852050676468223E-2,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293645,0.16170410135293645]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.0217210203340359E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,1.0217210203340359E-2,1.0217210203340359E-2,1.0217210203340359E-2,2.0434420406680722E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423605E-2,4.6623367515423605E-2,4.6623367515423605E-2,2.3311683757711813E-2,2.331168375771181E-2,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423619E-2,4.6623367515423619E-2,4.6623367515423612E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1161479226067411E-3,4.232295845213483E-3,4.232295845213483E-3,4.2322958452134822E-3,4.2322958452134822E-3,2.1161479226067411E-3,2.1161479226067411E-3,2.1161479226067407E-3,4.2322958452134813E-3,4.2322958452134813E-3,4.2322958452134813E-3,4.2322958452134813E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.42813767332573144,0.85627534665146288,0.85627534665146277,0.85627534665146277,0.85627534665146277,0.4281376733257316,0.4281376733257316,0.4281376733257316,0.8562753466514631,0.8562753466514631,0.8562753466514631,0.8562753466514631]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.21186354453404541,0.42372708906809081,0.42372708906809081,0.42372708906809087,0.42372708906809081,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0.8051024121546323,1.6102048243092646,1.6102048243092646,1.6102048243092646,1.6102048243092646,{"$f":"SUM(T229:T243)","v":0.83576262271801727},{"$f":"SUM(U229:U243)","v":0.62389907818397183},{"$f":"SUM(V229:V243)","v":0.62389907818397183},{"$f":"SUM(W229:W243)","v":1.2477981563679434},{"$f":"SUM(X229:X243)","v":1.2477981563679434},{"$f":"SUM(Y229:Y243)","v":1.2477981563679434},1.2477981563679434]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.4141240216299961E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8535310054074987E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9.2676550270374941E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":8.8204093772389864},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":8.7619960701049528},8.7035827629709193,8.6451694558368857,8.5283428415688203,8.4115162273007549,8.2946896130326895,8.1778629987646241]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.2936105680488046,2.2727595628847244,2.2519085577206441,2.2102065473924841,2.1685045370643241,2.1268025267361641,2.0851005164080041]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,8.8937255744115049,8.8128735237350373,8.7320214730585697,8.5703173717056327,8.4086132703526957,8.2469091689997587,8.0852050676468217]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.71520471423382515,0.70498750403048482,0.6947702938271445,0.67433587342046375,0.653901453013783,0.63346703260710224,0.61303261220042149]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6318178630398268,1.6085061792821149,1.5851944955244031,1.5385711280089795,1.4919477604935558,1.4453243929781321,1.3987010254627086]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14813035458247187,0.14601420665986511,0.14389805873725836,0.13966576289204488,0.1354334670468314,0.13120117120161792,0.12696887535640444]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.125506933029264,16.697369259703532,16.269231586377799,15.412956239726336,14.556680893074873,13.70040554642341,12.844130199771946]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,39.56999207745065,38.946092999266682,38.3221939210827,37.074395764714758,35.826597608346816,34.578799451978874,33.331001295610932]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0.10957450413714732},0.11020105658326974,{"$f":"(U417*U$359)","v":0.11020105658326974},{"$f":"(W417*W$359)","v":0.2242503036983016},0.22674991747772247,0.22923435550630289,0.23170129673788881]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8752177861915622E-2,2.8847114968690486E-2,2.8847114968690486E-2,5.841305944855249E-2,5.8764449472053254E-2,5.909690083457371E-2,5.9409246984300154E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11148971108381553,0.11185784008803551,0.11185784008803551,0.22650302014398305,0.22786557335250807,0.22915468983386933,0.2303658461559534]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0117980085522124E-3,8.9952465798080351E-3,8.9952465798080351E-3,1.8021864948774325E-2,1.792902112908204E-2,1.7820271452812158E-2,1.7694878654523107E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.056140385514079E-2,2.0523639958250777E-2,2.0523639958250777E-2,4.1118858088352382E-2,4.0907024748286919E-2,4.0658900454912959E-2,4.0372803056402624E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8664877452080407E-3,1.8630596791453778E-3,1.8630596791453778E-3,3.732616958431544E-3,3.7133875159263419E-3,3.6908637156968594E-3,3.6648928582584486E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21806605807939752,0.21539029958972927,0.21539029958972927,0.42201123431807358,0.40979151088721888,0.39669704426337266,0.38269173461402967]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6319461880037242E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.50195408695918076},{"$f":"SUM(U363:U376)","v":0.49767825744692917},0.49767825744692917,0.99405095760446893,0.98572088458279794,0.97635302606154051,0.96590069906135634]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":5.9138966101828706E-2},{"$f":"U229*V$360","v":6.0617440254374398E-2},{"$f":"V229*V$360","v":6.0617440254374398E-2},0.1242657525214675,0.1273723963345042,0.13055670624286678,0.13382062389893845]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1110033793466671E-2,2.1637784638303327E-2,2.1637784638303327E-2,4.435745850852181E-2,4.5466394971234864E-2,4.6603054845515732E-2,4.7768131216653617E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1856462488034132E-2,8.3902874050234957E-2,8.3902874050234971E-2,0.1720008918029817,0.17630091409805623,0.18070843695050759,0.18522614787427025]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0344136935855178E-2,1.0602740359251557E-2,1.0602740359251557E-2,2.1735617736465693E-2,2.2279008179877331E-2,2.2835983384374259E-2,2.3406882968983612E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3601280995108161E-2,2.4191313019985856E-2,2.4191313019985856E-2,4.9592191690971003E-2,5.0831996483245274E-2,5.2102796395326403E-2,5.3405366305209548E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1424364823984035E-3,2.195997394458363E-3,2.1959973944583626E-3,4.5017946586396436E-3,4.6143395251056346E-3,4.7296980132332748E-3,4.8479404635641057E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43345635766913154,0.4442927666108597,0.4442927666108597,0.91080017155226223,0.93357017584106883,0.9569094302370954,0.98083216599302259]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2144954907220491,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.84614516518787186},{"$f":"SUM(U381:U394)","v":0.64744091632746814},0.64744091632746814,1.3272538784713097,1.3604352254330925,1.3944461060689193,1.4293072587206421]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.8708449152743043,8.9204285316031999,{"$f":"V561","v":8.9700121479320956},9.0699966991089305,9.1693742202521484,9.2680518695155847]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.3221037172813337,2.3293130476117208,2.3365223779421078,2.3505779788821384,2.3638760333829567,2.3763698793720147]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,9.0042108736837534,9.0321658397215536,9.0601208057593539,9.1146229341003551,9.166187593354806,9.2146338462381685]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.72408958550986247,0.722482091730419,0.72087459795097553,0.71716084516328416,0.7128108581124889,0.70779514618092676]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6520896696575713,1.6484219965958362,1.6447543235341011,1.6362809899314825,1.6263560181965242,1.6149121222561107]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14997055376788826,0.14963761605257528,0.1493046783372623,0.1485355006370542,0.1476345486278749,0.14659571433033847]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.338254306765261,17.109351839744132,16.880449372723003,16.391660435488813,15.867881770534963,15.30766938456124]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,{"$f":"SUM(U417:U431)","v":40.061563621939975},{"$f":"SUM(V417:V431)","v":39.911800963059434},{"$f":"SUM(W417:W431)","v":39.762038304178901},{"$f":"SUM(X417:X431)","v":39.428835383312055},39.054121042461759,38.636027962454385]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,9.3319875330678403,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.7022460811761881,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,47.744352959830728,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,4.8604101734728337E-2,9.7208203469456675E-2,9.7208203469456661E-2,9.7208203469456661E-2,9.7208203469456647E-2,-5.0435538035318618E-2,-4.9583616328895345E-2,-4.9583616328895345E-2,-9.9984551176834094E-2,-9.9377521143218267E-2,-9.8677649263436112E-2,-9.7880672838950356E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6421440684489514E-3,-7.2093303303871585E-3,-7.2093303303871585E-3,-1.405560094003068E-2,-1.329805450081839E-2,-1.2493845989057978E-2,-1.1641115767646537E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293647,0.16170410135293647,-2.9633248595781397E-2,-2.7954966037800552E-2,-2.7954966037800538E-2,-5.4502128341001349E-2,-5.1564659254451833E-2,-4.844625288336174E-2,-4.5139698281683155E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,1.0217210203340359E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,1.3323389273029659E-3,1.6074937794435216E-3,1.6074937794435216E-3,3.7137527876913677E-3,4.3499870507952912E-3,5.0157119315621009E-3,5.7120043144605059E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423605E-2,4.6623367515423605E-2,4.6623367515423605E-2,3.0398771399673709E-3,3.6676730617350786E-3,3.6676730617350786E-3,8.4733336026186212E-3,9.9249717349583558E-3,1.1443895940413444E-2,1.3032563248806923E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,2.1161479226067411E-3,4.232295845213483E-3,4.232295845213483E-3,4.2322958452134822E-3,4.2322958452134822E-3,2.7594873719036283E-4,3.3293771531298522E-4,3.3293771531298479E-4,7.6917770020809963E-4,9.0095200917929275E-4,1.0388342975364154E-3,1.1830476053056572E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0.42813767332573144,0.85627534665146288,0.85627534665146277,0.85627534665146277,0.85627534665146277,0.21539029958973402,0.22890246702113043,0.22890246702113043,0.48878893723418865,0.52377866495384995,0.56021238597372269,0.59814043137899287]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0.21186354453404541,0.42372708906809081,0.42372708906809081,0.42372708906809087,0.42372708906809081,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0.8051024121546323,1.6102048243092646,1.6102048243092646,1.6102048243092646,1.6102048243092646,0.34419107822869111,{"$f":"SUM(U453:U467)","v":0.14976265888053897},{"$f":"SUM(V453:V467)","v":0.14976265888053897},{"$f":"SUM(W453:W467)","v":0.33320292086684061},{"$f":"SUM(X453:X467)","v":0.37471434085029437},{"$f":"SUM(Y453:Y467)","v":0.41809308000737888},0.4634065596592859]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.4141240216299961E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.8535310054074987E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.2676550270374941E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.8708449152743043,8.9204285316031999,8.9700121479320956,9.0699966991089305,9.1693742202521484,9.2680518695155847,9.3659325423545354]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.3221037172813337,2.3293130476117208,2.3365223779421078,2.3505779788821384,2.3638760333829567,2.3763698793720147,2.3880109951396613]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,9.0042108736837534,9.0321658397215536,9.0601208057593539,9.1146229341003551,9.166187593354806,9.2146338462381685,9.2597735445198524]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.72408958550986247,0.722482091730419,0.72087459795097553,0.71716084516328416,0.7128108581124889,0.70779514618092676,0.70208314186646625]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6520896696575713,1.6484219965958362,1.6447543235341011,1.6362809899314825,1.6263560181965242,1.6149121222561107,1.6018795590073038]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14997055376788826,0.14963761605257528,0.1493046783372623,0.1485355006370542,0.1476345486278749,0.14659571433033847,0.14541266672503281]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.338254306765261,17.109351839744132,16.880449372723003,16.391660435488813,15.867881770534963,15.30766938456124,14.709528953182247]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,40.061563621939975,39.911800963059434,39.762038304178901,39.428835383312055,39.054121042461759,38.636027962454385,38.172621402795102]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,8.8708449152743043,8.9204285316031999,{"$f":"V727","v":8.9700121479320956},9.0699966991089305,9.1693742202521484,9.2680518695155847]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.3221037172813337,2.3293130476117208,2.3365223779421078,2.3505779788821384,2.3638760333829567,2.3763698793720147]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,9.0042108736837534,9.0321658397215536,9.0601208057593539,9.1146229341003551,9.166187593354806,9.2146338462381685]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.72408958550986247,0.722482091730419,0.72087459795097553,0.71716084516328416,0.7128108581124889,0.70779514618092676]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6520896696575713,1.6484219965958362,1.6447543235341011,1.6362809899314825,1.6263560181965242,1.6149121222561107]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14997055376788826,0.14963761605257528,0.1493046783372623,0.1485355006370542,0.1476345486278749,0.14659571433033847]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.338254306765261,17.109351839744132,16.880449372723003,16.391660435488813,15.867881770534963,15.30766938456124]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,40.061563621939975,39.911800963059434,39.762038304178901,39.428835383312055,39.054121042461759,38.636027962454385]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,9.3319875330678403,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,2.3329968832669596,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,9.7022460811761881,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0.8173768162672288,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,1.8649347006169446,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0.16929183380853929,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,21.406883666286575,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,2.1186354453404541,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,47.744352959830728,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,4.8604101734728337E-2,9.7208203469456675E-2,9.7208203469456661E-2,9.7208203469456661E-2,9.7208203469456647E-2,-5.0435538035318618E-2,-4.9583616328895345E-2,-4.9583616328895345E-2,-9.9984551176834094E-2,-9.9377521143218267E-2,-9.8677649263436112E-2,-9.7880672838950356E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6421440684489514E-3,-7.2093303303871585E-3,-7.2093303303871585E-3,-1.405560094003068E-2,-1.329805450081839E-2,-1.2493845989057978E-2,-1.1641115767646537E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,8.0852050676468237E-2,0.16170410135293647,0.16170410135293647,0.16170410135293647,0.16170410135293647,-2.9633248595781397E-2,-2.7954966037800552E-2,-2.7954966037800538E-2,-5.4502128341001349E-2,-5.1564659254451833E-2,-4.844625288336174E-2,-4.5139698281683155E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,1.0217210203340359E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,2.0434420406680719E-2,1.3323389273029659E-3,1.6074937794435216E-3,1.6074937794435216E-3,3.7137527876913677E-3,4.3499870507952912E-3,5.0157119315621009E-3,5.7120043144605059E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,2.331168375771181E-2,4.6623367515423619E-2,4.6623367515423605E-2,4.6623367515423605E-2,4.6623367515423605E-2,3.0398771399673709E-3,3.6676730617350786E-3,3.6676730617350786E-3,8.4733336026186212E-3,9.9249717349583558E-3,1.1443895940413444E-2,1.3032563248806923E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,2.1161479226067411E-3,4.232295845213483E-3,4.232295845213483E-3,4.2322958452134822E-3,4.2322958452134822E-3,2.7594873719036283E-4,3.3293771531298522E-4,3.3293771531298479E-4,7.6917770020809963E-4,9.0095200917929275E-4,1.0388342975364154E-3,1.1830476053056572E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0.42813767332573144,0.85627534665146288,0.85627534665146277,0.85627534665146277,0.85627534665146277,0.21539029958973402,0.22890246702113043,0.22890246702113043,0.48878893723418865,0.52377866495384995,0.56021238597372269,0.59814043137899287]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0.21186354453404541,0.42372708906809081,0.42372708906809081,0.42372708906809087,0.42372708906809081,0.21186354453404538,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0.8051024121546323,1.6102048243092646,1.6102048243092646,1.6102048243092646,1.6102048243092646,0.34419107822869111,{"$f":"SUM(U619:U633)","v":0.14976265888053897},0.14976265888053897,0.33320292086684061,0.37471434085029437,0.41809308000737888,0.4634065596592859]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.4141240216299961E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.8535310054074987E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.2676550270374941E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,9.3319875330678403,9.2833834313331121,9.1861752278636555,9.0889670243941989,8.9917588209247423,8.8204093772389864,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":8.8708449152743043},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":8.9204285316031999},8.9700121479320956,9.0699966991089305,9.1693742202521484,9.2680518695155847,9.3659325423545354]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3329968832669596,2.3144615732128848,2.3221037172813337,2.3293130476117208,2.3365223779421078,2.3505779788821384,2.3638760333829567,2.3763698793720147,2.3880109951396613]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,9.7022460811761881,9.6213940304997205,9.4596899291467835,9.2979858277938465,9.1362817264409095,8.9745776250879725,9.0042108736837534,9.0321658397215536,9.0601208057593539,9.1146229341003551,9.166187593354806,9.2146338462381685,9.2597735445198524]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.8173768162672288,0.80715960606388848,0.78672518565720773,0.76629076525052697,0.74585634484384622,0.72542192443716547,0.72408958550986247,0.722482091730419,0.72087459795097553,0.71716084516328416,0.7128108581124889,0.70779514618092676,0.70208314186646625]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.8649347006169446,1.8416230168592327,1.7949996493438092,1.7483762818283857,1.7017529143129622,1.6551295467975387,1.6520896696575713,1.6484219965958362,1.6447543235341011,1.6362809899314825,1.6263560181965242,1.6149121222561107,1.6018795590073038]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0.16929183380853929,0.16717568588593254,0.16294339004071906,0.15871109419550558,0.1544787983502921,0.15024650250507862,0.14997055376788826,0.14963761605257528,0.1493046783372623,0.1485355006370542,0.1476345486278749,0.14659571433033847,0.14541266672503281]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,21.406883666286575,20.978745992960842,20.122470646309381,19.26619529965792,18.409919953006458,17.553644606354997,17.338254306765261,17.109351839744132,16.880449372723003,16.391660435488813,15.867881770534963,15.30766938456124,14.709528953182247]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,2.1186354453404541,1.9067719008064088,1.4830448117383179,1.0593177226702271,0.63559063360213619,0.21186354453404538,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,40.061563621939975,39.911800963059434,39.762038304178901,39.428835383312055,39.054121042461759,38.636027962454385,38.172621402795102]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,8.2939731926559741,8.2421358602018735,8.1384611952936741,8.0347865303854746,7.9311118654772752,7.8274372005690758,7.7755998681149761,{"$f":"U893","v":7.7237625356608763},7.6719252032067766,7.5682505382985772,7.4645758733903778,7.3609012084821783]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,2.0734932981639931,2.0562141873459598,2.0216559657098934,1.9870977440738269,1.9525395224377604,1.9179813008016939,1.9007021899836607,1.8834230791656275,1.8661439683475942,1.8315857467115277,1.7970275250754613,1.7624693034393948]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,8.6230471933959656,8.5511884667843319,8.4074710135610662,8.2637535603378005,8.1200361071145348,7.9763186538912692,7.9044599272796363,7.8326012006680035,7.7607424740563706,7.6170250208331041,7.4733075676098384,7.3295901143865727]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.62657043195428141,0.61748970105639323,0.59932823926061696,0.58116677746484069,0.56300531566906442]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,1.6574945431679016,1.6367758613783028,1.5953384977991052,1.5539011342199076,1.51246377064071,1.4710264070615124,1.4503077252719137,1.4295890434823149,1.4088703616927161,1.3674329981135185,1.3259956345343209,1.2845582709551233]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,0.12977277471626977,0.12789200986530935,0.12413048016338848,0.12036895046146762,0.11660742075954675]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,19.025756157232873,18.645241034088215,17.884210787798899,17.123180541509583,16.362150295220268,15.601120048930953,15.220604925786295,14.840089802641637,14.459574679496979,13.698544433207665,12.937514186918351,12.176483940629037]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,1.882975681911119,1.6946781137200071,1.3180829773377833,0.9414878409555596,0.56489270457333574,0.18829756819111193,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,42.433659726435714,41.692191687677727,40.209255610161762,38.726319532645789,37.24338345512983,35.760447377613865,35.018979338855885,34.46580886828901,33.912638397722141,32.806297456588396,31.699956515454659,30.593615574320918]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N487/Inputs!N$97","v":8.2939731926559741}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N488/Inputs!N$97","v":2.0734932981639931}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N489/Inputs!N$97","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N490/Inputs!N$97","v":8.6230471933959656}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N491/Inputs!N$97","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N492/Inputs!N$97","v":0.72645847183105106}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N493/Inputs!N$97","v":1.6574945431679016}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N494/Inputs!N$97","v":0.15046118807683451}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N495/Inputs!N$97","v":19.025756157232873}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N496/Inputs!N$97","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N497/Inputs!N$97","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N498/Inputs!N$97","v":1.882975681911119}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N499/Inputs!N$97","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!N500/Inputs!N$97","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,42.433659726435714,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,5.1837332454099841E-2,0.10367466490819967,0.10367466490819967,0.10367466490819967,0.10367466490819968,5.1837332454099841E-2,5.1837332454099841E-2,5.1837332454099841E-2,0.10367466490819968,0.10367466490819968,0.1036746649081997,0.1036746649081997]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,1.7279110818033277E-2,3.4558221636066554E-2,3.4558221636066554E-2,3.4558221636066554E-2,3.4558221636066554E-2,1.727911081803328E-2,1.727911081803328E-2,1.727911081803328E-2,3.4558221636066561E-2,3.4558221636066561E-2,3.4558221636066561E-2,3.4558221636066568E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,7.1858726611633048E-2,0.1437174532232661,0.1437174532232661,0.1437174532232661,0.1437174532232661,7.1858726611633061E-2,7.1858726611633061E-2,7.1858726611633061E-2,0.14371745322326612,0.14371745322326612,0.14371745322326612,0.14371745322326612]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,9.0807308978881375E-3,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2,1.8161461795776275E-2,9.0807308978881375E-3,9.0807308978881375E-3,9.0807308978881358E-3,1.8161461795776272E-2,1.8161461795776272E-2,1.8161461795776272E-2,1.8161461795776272E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,2.0718681789598771E-2,4.1437363579197542E-2,4.1437363579197535E-2,4.1437363579197535E-2,4.1437363579197535E-2,2.0718681789598768E-2,2.0718681789598768E-2,2.0718681789598768E-2,4.1437363579197528E-2,4.1437363579197528E-2,4.1437363579197528E-2,4.1437363579197528E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,1.8807648509604313E-3,3.761529701920863E-3,3.761529701920863E-3,3.7615297019208626E-3,3.7615297019208626E-3,1.8807648509604311E-3,1.8807648509604313E-3,1.8807648509604315E-3,3.7615297019208634E-3,3.761529701920863E-3,3.761529701920863E-3,3.761529701920863E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0.38051512314465746,0.76103024628931493,0.76103024628931482,0.76103024628931482,0.76103024628931482,0.38051512314465741,0.38051512314465741,0.38051512314465735,0.7610302462893147,0.7610302462893147,0.76103024628931482,0.76103024628931482]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0.1882975681911119,0.37659513638222381,0.37659513638222381,0.37659513638222386,0.37659513638222381,0.18829756819111193,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0.74146803875798284,1.4829360775159657,1.4829360775159655,1.4829360775159657,1.4829360775159657,0.74146803875798284,0.55317047056687096,0.55317047056687085,1.1063409411337417,1.1063409411337417,1.1063409411337419,1.1063409411337419]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2009"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,8.2939731926559741,8.2421358602018735,8.1384611952936741,8.0347865303854746,7.9311118654772752,7.8274372005690758,7.7755998681149761,7.7237625356608763,7.6719252032067766,7.5682505382985772,7.4645758733903778,7.3609012084821783,7.2572265435739789]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,2.0734932981639931,2.0562141873459598,2.0216559657098934,1.9870977440738269,1.9525395224377604,1.9179813008016939,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":1.9007021899836607},1.8834230791656275,1.8661439683475942,1.8315857467115277,1.7970275250754613,1.7624693034393948,1.7279110818033283]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,8.6230471933959656,8.5511884667843319,8.4074710135610662,8.2637535603378005,8.1200361071145348,7.9763186538912692,7.9044599272796363,7.8326012006680035,7.7607424740563706,7.6170250208331041,7.4733075676098384,7.3295901143865727,7.185872661163307]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0.72645847183105106,0.71737774093316287,0.6992162791373866,0.68105481734161033,0.66289335554583406,0.64473189375005779,0.6356511628521696,0.62657043195428141,0.61748970105639323,0.59932823926061696,0.58116677746484069,0.56300531566906442,0.54484385387328815]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,1.6574945431679016,1.6367758613783028,1.5953384977991052,1.5539011342199076,1.51246377064071,1.4710264070615124,1.4503077252719137,1.4295890434823149,1.4088703616927161,1.3674329981135185,1.3259956345343209,1.2845582709551233,1.2431209073759257]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0.15046118807683451,0.14858042322587409,0.14481889352395322,0.14105736382203235,0.13729583412011148,0.13353430441819061,0.13165353956723019,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0.12977277471626977},0.12789200986530935,0.12413048016338848,0.12036895046146762,0.11660742075954675,0.11284589105762588]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,19.025756157232873,18.645241034088215,17.884210787798899,17.123180541509583,16.362150295220268,15.601120048930953,15.220604925786295,14.840089802641637,14.459574679496979,13.698544433207665,12.937514186918351,12.176483940629037,11.415453694339723]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,1.882975681911119,1.6946781137200071,1.3180829773377833,0.9414878409555596,0.56489270457333574,0.18829756819111193,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,42.433659726435714,41.692191687677727,40.209255610161762,38.726319532645789,37.24338345512983,35.760447377613865,35.018979338855885,34.46580886828901,33.912638397722141,32.806297456588396,31.699956515454659,30.593615574320918,29.487274633187177]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,39.56999207745065,38.946092999266682,38.3221939210827,37.074395764714758,35.826597608346816,34.578799451978874]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,39.56999207745065,38.946092999266682,38.3221939210827,37.074395764714758,35.826597608346816,34.578799451978874]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,40.061563621939975,39.911800963059434,39.762038304178901,39.428835383312055,39.054121042461759,38.636027962454385]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,47.744352959830728,46.939250547676103,45.329045723366832,43.718840899057568,42.108636074748304,40.405754700168671,40.061563621939975,39.911800963059434,39.762038304178901,39.428835383312055,39.054121042461759,38.636027962454385]

{"sheet":"2010 Jan-Jun","index":25,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX Jan to June 2010"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(P9>=1)*(P9-P$6)","v":79},{"$f":"(Q9>=1)*(Q9-Q$6)","v":78},77,76,75.5,{"$f":"(U9>=1)*(U9-U$6)","v":75},74.5,73.5,72.5,71.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(P10>=1)*(P10-P$6)","v":59},58,57,56,{"$f":"(T10>=1)*(T10-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58,57,56,{"$f":"(T11>=1)*(T11-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58,57,56,{"$f":"(T12>=1)*(T12-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58,57,56,{"$f":"(T13>=1)*(T13-T$6)","v":55.5},55,54.5,53.5,52.5,51.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38,37,36,{"$f":"(T14>=1)*(T14-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38,37,36,{"$f":"(T15>=1)*(T15-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38,37,36,{"$f":"(T16>=1)*(T16-T$6)","v":35.5},35,34.5,33.5,32.5,31.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23,22,21,{"$f":"(T17>=1)*(T17-T$6)","v":20.5},20,19.5,18.5,17.5,16.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8,7,6,{"$f":"(T18>=1)*(T18-T$6)","v":5.5},5,4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3,2,1,{"$f":"(T19>=1)*(T19-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3,2,1,{"$f":"(T20>=1)*(T20-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,3,2,1,{"$f":"(T21>=1)*(T21-T$6)","v":0.5},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,{"$f":"(T22>=1)*(T22-T$6)","v":0},0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.8898342010777087,7.8375836434546775,{"$f":"V171","v":7.7853330858316463},7.6808319705855839,7.5763308553395214,7.471829740093459]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46130115784469428,0.45714529155780514,0.45298942527091601,0.44467769269713775,0.43636596012335949,0.42805422754958122]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7245652268755149,4.6820015761829428,4.6394379254903706,4.5543106241052262,4.4691833227200819,4.3840560213349375]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.19812292019911382,0.19533245653433756,0.19254199286956131,0.1869610655400088,0.18138013821045629,0.17579921088090378]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.6219460283775311,1.5991017181186926,1.5762574078598541,1.5305687873421772,1.4848801668245002,1.4391915463068232]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.5472925756627789E-2,6.455077187273163E-2,6.362861798883547E-2,6.1784310221043137E-2,5.9940002453250804E-2,5.8095694685458471E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.7455429132183884,7.556627232408184,7.3677115515979796,6.9898801899775709,6.6120488283571612,6.2342174667367516]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,{"$f":"SUM(U27:U41)","v":22.706785373349579},{"$f":"SUM(V27:V41)","v":22.392342690129372},{"$f":"SUM(W27:W41)","v":22.077900006909161},21.449014640468747,20.820129274028332,20.191243907587914]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O487*Inputs!O$94","v":8.3689627516093914}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O488*Inputs!O$94","v":0.50831936521355703}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O489*Inputs!O$94","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O490*Inputs!O$94","v":5.174139794789248}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O491*Inputs!O$94","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O492*Inputs!O$94","v":0.27608806808152514}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O493*Inputs!O$94","v":1.8704781603161096}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O494*Inputs!O$94","v":0.11743532536514052}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O495*Inputs!O$94","v":9.5753886411250253}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O496*Inputs!O$94","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O497*Inputs!O$94","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O498*Inputs!O$94","v":1.9117562443369698}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O499*Inputs!O$94","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O500*Inputs!O$94","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,27.802568350836971,0,0,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1564","v":9.4454780182438428E-2},{"$f":"Inputs!Q1564","v":9.4454780182438428E-2},{"$f":"Inputs!R1564","v":9.4454780182438428E-2},{"$f":"Inputs!S1564","v":9.4454780182438428E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":5.2250557623031185E-2},{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9*U$6,U27)),U27)","v":5.2250557623031185E-2},5.2250557623031185E-2,0.10450111524606237,0.10450111524606237,0.10450111524606237,0.10450111524606237]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1580","v":7.6494057593122864E-3},{"$f":"Inputs!Q1580","v":7.6494057593122864E-3},{"$f":"Inputs!R1580","v":7.6494057593122864E-3},{"$f":"Inputs!S1580","v":7.6494057593122864E-3},{"$f":"IF(T28>0,(IF(T10>0.5,T28/T10*T$6,T28)),T28)","v":4.1558662868891377E-3},4.1558662868891377E-3,4.1558662868891377E-3,8.3117325737782754E-3,8.3117325737782754E-3,8.3117325737782754E-3,8.3117325737782754E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1157","v":0},{"$f":"Inputs!Q1157","v":0},{"$f":"Inputs!R1157","v":0},{"$f":"Inputs!S1157","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1158","v":0.10175272930528982},{"$f":"Inputs!Q1158","v":0.10175272930528982},{"$f":"Inputs!R1158","v":0.10175272930528982},{"$f":"Inputs!S1158","v":0.10175272930528982},4.2563650692572209E-2,4.2563650692572209E-2,4.2563650692572209E-2,8.5127301385144419E-2,8.5127301385144419E-2,8.5127301385144419E-2,8.5127301385144419E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1159","v":0},{"$f":"Inputs!Q1159","v":0},{"$f":"Inputs!R1159","v":0},{"$f":"Inputs!S1159","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1160","v":1.8793671054408777E-2},{"$f":"Inputs!Q1160","v":1.8793671054408777E-2},{"$f":"Inputs!R1160","v":1.8793671054408777E-2},{"$f":"Inputs!S1160","v":1.8793671054408777E-2},2.7904636647762509E-3,2.7904636647762509E-3,2.7904636647762509E-3,5.5809273295525019E-3,5.580927329552501E-3,5.580927329552501E-3,5.580927329552501E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1161","v":5.642195541993509E-2},{"$f":"Inputs!Q1161","v":5.6421955419935096E-2},{"$f":"Inputs!R1161","v":5.6421955419935096E-2},{"$f":"Inputs!S1161","v":5.6421955419935103E-2},2.2844310258838468E-2,2.2844310258838468E-2,2.2844310258838468E-2,4.5688620517676928E-2,4.5688620517676928E-2,4.5688620517676928E-2,4.5688620517676928E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1162","v":1.2760061431154143E-2},{"$f":"Inputs!Q1162","v":1.2760061431154142E-2},{"$f":"Inputs!R1162","v":1.2760061431154143E-2},{"$f":"Inputs!S1162","v":1.2760061431154142E-2},9.22153883896166E-4,9.22153883896166E-4,9.221538838961661E-4,1.8443077677923324E-3,1.8443077677923324E-3,1.8443077677923324E-3,1.8443077677923324E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1163","v":0.41023251177410841},{"$f":"Inputs!Q1163","v":0.41023251177410841},{"$f":"Inputs!R1163","v":0.41023251177410841},{"$f":"Inputs!S1163","v":0.41023251177410841},0.1889156808102046,0.1889156808102046,0.1889156808102046,0.3778313616204092,0.37783136162040926,0.3778313616204092,0.3778313616204092]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1164","v":0},{"$f":"Inputs!Q1164","v":0},{"$f":"Inputs!R1164","v":0},{"$f":"Inputs!S1164","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1165","v":0},{"$f":"Inputs!Q1165","v":0},{"$f":"Inputs!R1165","v":0},{"$f":"Inputs!S1165","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1166","v":0.6888273896269218},{"$f":"Inputs!Q1166","v":0.6888273896269218},{"$f":"Inputs!R1166","v":0.6888273896269218},{"$f":"Inputs!S1166","v":0.68882738962692192},-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1167","v":0},{"$f":"Inputs!Q1167","v":0},{"$f":"Inputs!R1167","v":0},{"$f":"Inputs!S1167","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1168","v":0},{"$f":"Inputs!Q1168","v":0},{"$f":"Inputs!R1168","v":0},{"$f":"Inputs!S1168","v":0},{"$f":"IF(T40>0,IF(T22>0.5,T40/T22/2,T40),T40)","v":0},{"$f":"IF(U40>0,IF(U22>0.5,U40/U22/2,U40),U40)","v":0},{"$f":"IF(V40>0,IF(V22>0.5,V40/V22/2,V40),V40)","v":0},{"$f":"IF(W40>0,IF(W22>0.5,W40/W22/2,W40),W40)","v":0},{"$f":"IF(X40>0,IF(X22>1,X40/X22,X40),X40)","v":0},0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,1.3908925045535687,1.3908925045535687,1.3908925045535687,1.3908925045535689,-0.52911063095050936,{"$f":"SUM(U63:U77)","v":0.31444268322020802},{"$f":"SUM(V63:V77)","v":0.31444268322020802},{"$f":"SUM(W63:W77)","v":0.62888536644041604},0.62888536644041615,0.62888536644041604,0.62888536644041604]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1377","v":4.9058872178898018E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1378","v":1.2264718044724501E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!O1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.1323590223622521E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O446","v":0}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O447","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O448","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O449","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O450","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O451","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O452","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O453","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O454","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O455","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O456","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O457","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O458","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O459","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O460","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.8898342010777087,7.8375836434546775,7.7853330858316463,7.6808319705855839,7.5763308553395214,7.471829740093459,7.3673286248473966]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46130115784469428,0.45714529155780514,0.45298942527091601,0.44467769269713775,0.43636596012335949,0.42805422754958122,0.41974249497580296]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7245652268755149,4.6820015761829428,4.6394379254903706,4.5543106241052262,4.4691833227200819,4.3840560213349375,4.2989287199497932]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.19812292019911382,0.19533245653433756,0.19254199286956131,0.1869610655400088,0.18138013821045629,0.17579921088090378,0.17021828355135127]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.6219460283775311,1.5991017181186926,1.5762574078598541,1.5305687873421772,1.4848801668245002,1.4391915463068232,1.3935029257891463]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.5472925756627789E-2,6.455077187273163E-2,6.362861798883547E-2,6.1784310221043137E-2,5.9940002453250804E-2,5.8095694685458471E-2,5.6251386917666138E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.7455429132183884,7.556627232408184,7.3677115515979796,6.9898801899775709,6.6120488283571612,6.2342174667367516,5.8563861051163428]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.706785373349579,{"$f":"SUM(U171:U185)","v":22.392342690129372},{"$f":"SUM(V171:V185)","v":22.077900006909161},{"$f":"SUM(W171:W185)","v":21.449014640468747},20.820129274028332,20.191243907587914,19.562358541147496]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.8898342010777087,7.8375836434546775,{"$f":"V337","v":7.7853330858316463},7.6808319705855839,7.5763308553395214,7.471829740093459]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46130115784469428,0.45714529155780514,0.45298942527091601,0.44467769269713775,0.43636596012335949,0.42805422754958122]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7245652268755149,4.6820015761829428,4.6394379254903706,4.5543106241052262,4.4691833227200819,4.3840560213349375]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.19812292019911382,0.19533245653433756,0.19254199286956131,0.1869610655400088,0.18138013821045629,0.17579921088090378]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.6219460283775311,1.5991017181186926,1.5762574078598541,1.5305687873421772,1.4848801668245002,1.4391915463068232]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.5472925756627789E-2,6.455077187273163E-2,6.362861798883547E-2,6.1784310221043137E-2,5.9940002453250804E-2,5.8095694685458471E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.7455429132183884,7.556627232408184,7.3677115515979796,6.9898801899775709,6.6120488283571612,6.2342174667367516]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,{"$f":"SUM(U193:U207)","v":22.706785373349579},{"$f":"SUM(V193:V207)","v":22.392342690129372},{"$f":"SUM(W193:W207)","v":22.077900006909161},{"$f":"SUM(X193:X207)","v":21.449014640468747},20.820129274028332,20.191243907587914]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,8.3689627516093914,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50831936521355703,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,5.2250557623031185E-2,5.2250557623031185E-2,5.2250557623031185E-2,0.10450111524606237,0.10450111524606237,0.10450111524606237,0.10450111524606237]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,4.1558662868891377E-3,4.1558662868891377E-3,4.1558662868891377E-3,8.3117325737782754E-3,8.3117325737782754E-3,8.3117325737782754E-3,8.3117325737782754E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.10175272930528982,0.10175272930528982,0.10175272930528982,0.10175272930528982,4.2563650692572209E-2,4.2563650692572209E-2,4.2563650692572209E-2,8.5127301385144419E-2,8.5127301385144419E-2,8.5127301385144419E-2,8.5127301385144419E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,2.7904636647762509E-3,2.7904636647762509E-3,2.7904636647762509E-3,5.5809273295525019E-3,5.580927329552501E-3,5.580927329552501E-3,5.580927329552501E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.642195541993509E-2,5.6421955419935096E-2,5.6421955419935096E-2,5.6421955419935103E-2,2.2844310258838468E-2,2.2844310258838468E-2,2.2844310258838468E-2,4.5688620517676928E-2,4.5688620517676928E-2,4.5688620517676928E-2,4.5688620517676928E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.2760061431154143E-2,1.2760061431154142E-2,1.2760061431154143E-2,1.2760061431154142E-2,9.22153883896166E-4,9.22153883896166E-4,9.221538838961661E-4,1.8443077677923324E-3,1.8443077677923324E-3,1.8443077677923324E-3,1.8443077677923324E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.41023251177410841,0.41023251177410841,0.41023251177410841,0.41023251177410841,0.1889156808102046,0.1889156808102046,0.1889156808102046,0.3778313616204092,0.37783136162040926,0.3778313616204092,0.3778313616204092]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U73*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6888273896269218,0.6888273896269218,0.6888273896269218,0.68882738962692192,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,1.3908925045535687,1.3908925045535687,1.3908925045535687,1.3908925045535689,{"$f":"SUM(T229:T243)","v":-0.52911063095050936},{"$f":"SUM(U229:U243)","v":0.31444268322020802},{"$f":"SUM(V229:V243)","v":0.31444268322020802},{"$f":"SUM(W229:W243)","v":0.62888536644041604},{"$f":"SUM(X229:X243)","v":0.62888536644041615},{"$f":"SUM(Y229:Y243)","v":0.62888536644041604},0.62888536644041604]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.9058872178898018E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2264718044724501E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.1323590223622521E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":7.9420847587007399},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":7.8898342010777087},7.8375836434546775,7.7853330858316463,7.6808319705855839,7.5763308553395214,7.471829740093459,7.3673286248473966]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46130115784469428,0.45714529155780514,0.45298942527091601,0.44467769269713775,0.43636596012335949,0.42805422754958122,0.41974249497580296]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7245652268755149,4.6820015761829428,4.6394379254903706,4.5543106241052262,4.4691833227200819,4.3840560213349375,4.2989287199497932]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.19812292019911382,0.19533245653433756,0.19254199286956131,0.1869610655400088,0.18138013821045629,0.17579921088090378,0.17021828355135127]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.6219460283775311,1.5991017181186926,1.5762574078598541,1.5305687873421772,1.4848801668245002,1.4391915463068232,1.3935029257891463]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.5472925756627789E-2,6.455077187273163E-2,6.362861798883547E-2,6.1784310221043137E-2,5.9940002453250804E-2,5.8095694685458471E-2,5.6251386917666138E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.7455429132183884,7.556627232408184,7.3677115515979796,6.9898801899775709,6.6120488283571612,6.2342174667367516,5.8563861051163428]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.706785373349579,22.392342690129372,22.077900006909161,21.449014640468747,20.820129274028332,20.191243907587914,19.562358541147496]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":9.866322094930241E-2},9.9231734215462483E-2,{"$f":"(U417*U$359)","v":9.9231734215462483E-2},{"$f":"(W417*W$359)","v":0.20194668729775825},0.20421646933345225,0.20647352379136985,0.2087157956788499]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7822965392038831E-3,5.8018600545848087E-3,5.8018600545848087E-3,1.1750254606988636E-2,1.1822986056413465E-2,1.1892010169180166E-2,1.1957096121299946E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.922126293427319E-2,5.9421629013812233E-2,5.9421629013812233E-2,0.12034403855063038,0.12108894124816162,0.12179587405647528,0.12246247291692454]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4959141316288139E-3,2.4918243473993767E-3,2.4918243473993767E-3,4.9944075704223909E-3,4.9708601946089632E-3,4.9430139452733505E-3,4.9106685958493265E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0432961561934498E-2,2.0399480280307972E-2,2.0399480280307972E-2,4.0887038787860069E-2,4.0694266681326821E-2,4.0466301570224496E-2,4.0201504286891225E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2481522314944338E-4,8.2346368775441969E-4,8.2346368775441969E-4,1.6504828200996182E-3,1.64270120862909E-3,1.6334989648224734E-3,1.6228099205701325E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8568482351956227E-2,9.741695910592886E-2,9.741695910592886E-2,0.19111275547019002,0.1858433135567992,0.18019095407556995,0.17413982454930627]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0479324956506404E-2,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.27550962873494211},{"$f":"SUM(U363:U376)","v":0.28558695070525014},0.28558695070525014,0.57268566510394936,0.57027953827939137,0.5673951765729156,0.56401017206969128]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":5.2899657760855541E-2},{"$f":"U229*V$360","v":5.4222149204876918E-2},{"$f":"V229*V$360","v":5.4222149204876918E-2},0.11115540586999767,0.11393429101674761,0.11678264829216629,0.11970221449947042]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2074939345606013E-3,4.3126812829246148E-3,4.3126812829246148E-3,8.8409966299954606E-3,9.0620215457453464E-3,9.2885720843889786E-3,9.5207863864987009E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3092411968771074E-2,4.416972226799034E-2,4.416972226799034E-2,9.0547930649380201E-2,9.2811628915614702E-2,9.513191963850505E-2,9.7510217629467669E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8251291388266511E-3,2.8957573672973168E-3,2.8957573672973168E-3,5.9363026029594992E-3,6.0847101680334848E-3,6.2368279222343214E-3,6.3927486202901788E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3128101391643112E-2,2.3706303926434184E-2,2.3706303926434184E-2,4.859792304919007E-2,4.9812871125419822E-2,5.1058192903555309E-2,5.2334647726144184E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3360965088435267E-4,9.5694989215646124E-4,9.5694989215646135E-4,1.9617472789207461E-3,2.0107909608937644E-3,2.0610607349161084E-3,2.1125872532890108E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19126254943763213,0.19604411317357287,0.19604411317357287,0.40189043200582436,0.41193769280597003,0.42223613512611918,0.43279203850427211]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.85403263912722382,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":-0.53568368584405035},{"$f":"SUM(U381:U394)","v":0.32630767711525271},0.32630767711525271,0.66893073808626791,0.68565400653842479,0.7027953567018852,0.7203652406194323]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.9878483218891869,8.032857906899773,{"$f":"V561","v":8.077867491910359},8.1686587733381195,8.2589409516548233,8.3486318271540263]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46703182673622667,0.46852100550788689,0.47001018427954711,0.47291944225654026,0.47568040676720835,0.47828384485199954]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7832577285335889,4.7985096352794105,4.8137615420252322,4.8435576499264821,4.8718349622590287,4.8984989166769992]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.20058416885669222,0.20018023583679428,0.19977630281689635,0.19883440778435924,0.19772055781093473,0.19642674383397377]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.642095198806661,1.6387883751605348,1.6354815515144085,1.6277706672530785,1.6186520628089855,1.6080601714756548]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.6286285212789037E-2,6.6152799008386998E-2,6.6019312803984959E-2,6.5708048345163833E-2,6.5339958592899164E-2,6.4912396822805529E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.8417645269429173,7.7431373728752728,7.6445102188076284,7.4337325422719944,7.2076381630228239,6.9655929819722751]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,{"$f":"SUM(U417:U431)","v":22.98886805697806},{"$f":"SUM(V417:V431)","v":22.948147330568062},{"$f":"SUM(W417:W431)","v":22.907426604158054},{"$f":"SUM(X417:X431)","v":22.811181531175738},22.695807062916707,22.560406882787735]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,8.3689627516093914,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,27.802568350836971,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,-4.5763563188446869E-2,-4.5009585010585565E-2,-4.5009585010585565E-2,-9.0791281427760578E-2,-9.0282178316704639E-2,-8.9690875499203557E-2,-8.9013581179379478E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,-1.5748026046432818E-3,-1.4891787716601939E-3,-1.4891787716601939E-3,-2.9092579769931758E-3,-2.7609645106681183E-3,-2.6034380847911875E-3,-2.4363097348012452E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0.10175272930528982,0.10175272930528982,0.10175272930528982,0.10175272930528982,-1.6128850965502116E-2,-1.5251906745821893E-2,-1.5251906745821893E-2,-2.9796107901250174E-2,-2.8277312332546919E-2,-2.6663954417970231E-2,-2.495225528745687E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,3.2921500719783727E-4,4.0393301989794005E-4,4.0393301989794005E-4,9.4189503253710831E-4,1.1138499734245216E-3,1.2938139769609709E-3,1.4820800244408523E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,5.642195541993509E-2,5.6421955419935096E-2,5.6421955419935096E-2,5.6421955419935103E-2,2.6951398297086135E-3,3.306823646126212E-3,3.306823646126212E-3,7.7108842613300005E-3,9.1186044440930009E-3,1.0591891333330813E-2,1.2133143439252959E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,1.2760061431154143E-2,1.2760061431154142E-2,1.2760061431154143E-2,1.2760061431154142E-2,1.0879442773490929E-4,1.3348620440204156E-4,1.3348620440204167E-4,3.1126445882112791E-4,3.6808975226467443E-4,4.2756177009363504E-4,4.8977733271887832E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0.41023251177410841,0.41023251177410841,0.41023251177410841,0.41023251177410841,9.2694067085675902E-2,9.862715406764401E-2,9.862715406764401E-2,0.21077767653563434,0.22609437924917083,0.24204518105054923,0.25865221395496585]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0.6888273896269218,0.6888273896269218,0.6888273896269218,0.68882738962692192,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,1.3908925045535687,1.3908925045535687,1.3908925045535687,1.3908925045535689,-0.81119331457899246,{"$f":"SUM(U453:U467)","v":4.0720726410002545E-2},{"$f":"SUM(V453:V467)","v":4.0720726410002545E-2},{"$f":"SUM(W453:W467)","v":9.6245072982318644E-2},{"$f":"SUM(X453:X467)","v":0.11537446825903334},{"$f":"SUM(Y453:Y467)","v":0.13540018012896968},0.15635506854974093]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.9058872178898018E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2264718044724501E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.1323590223622521E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.9878483218891869,8.032857906899773,8.077867491910359,8.1686587733381195,8.2589409516548233,8.3486318271540263,8.437645408333406]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46703182673622667,0.46852100550788689,0.47001018427954711,0.47291944225654026,0.47568040676720835,0.47828384485199954,0.48072015458680079]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7832577285335889,4.7985096352794105,4.8137615420252322,4.8435576499264821,4.8718349622590287,4.8984989166769992,4.923451171964456]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.20058416885669222,0.20018023583679428,0.19977630281689635,0.19883440778435924,0.19772055781093473,0.19642674383397377,0.1949446638095329]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.642095198806661,1.6387883751605348,1.6354815515144085,1.6277706672530785,1.6186520628089855,1.6080601714756548,1.595927028036402]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.6286285212789037E-2,6.6152799008386998E-2,6.6019312803984959E-2,6.5708048345163833E-2,6.5339958592899164E-2,6.4912396822805529E-2,6.4422619490086652E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.8417645269429173,7.7431373728752728,7.6445102188076284,7.4337325422719944,7.2076381630228239,6.9655929819722751,6.7069407680173097]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.98886805697806,22.948147330568062,22.907426604158054,22.811181531175738,22.695807062916707,22.560406882787735,22.404051814237995]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,7.9878483218891869,8.032857906899773,{"$f":"V727","v":8.077867491910359},8.1686587733381195,8.2589409516548233,8.3486318271540263]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46703182673622667,0.46852100550788689,0.47001018427954711,0.47291944225654026,0.47568040676720835,0.47828384485199954]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7832577285335889,4.7985096352794105,4.8137615420252322,4.8435576499264821,4.8718349622590287,4.8984989166769992]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.20058416885669222,0.20018023583679428,0.19977630281689635,0.19883440778435924,0.19772055781093473,0.19642674383397377]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.642095198806661,1.6387883751605348,1.6354815515144085,1.6277706672530785,1.6186520628089855,1.6080601714756548]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.6286285212789037E-2,6.6152799008386998E-2,6.6019312803984959E-2,6.5708048345163833E-2,6.5339958592899164E-2,6.4912396822805529E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.8417645269429173,7.7431373728752728,7.6445102188076284,7.4337325422719944,7.2076381630228239,6.9655929819722751]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.98886805697806,22.948147330568062,22.907426604158054,22.811181531175738,22.695807062916707,22.560406882787735]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,8.3689627516093914,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0.50831936521355703,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,5.174139794789248,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0.27608806808152514,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,1.8704781603161096,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0.11743532536514052,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,9.5753886411250253,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,1.9117562443369698,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,-4.5763563188446869E-2,-4.5009585010585565E-2,-4.5009585010585565E-2,-9.0791281427760578E-2,-9.0282178316704639E-2,-8.9690875499203557E-2,-8.9013581179379478E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,-1.5748026046432818E-3,-1.4891787716601939E-3,-1.4891787716601939E-3,-2.9092579769931758E-3,-2.7609645106681183E-3,-2.6034380847911875E-3,-2.4363097348012452E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0.10175272930528982,0.10175272930528982,0.10175272930528982,0.10175272930528982,-1.6128850965502116E-2,-1.5251906745821893E-2,-1.5251906745821893E-2,-2.9796107901250174E-2,-2.8277312332546919E-2,-2.6663954417970231E-2,-2.495225528745687E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,1.8793671054408777E-2,3.2921500719783727E-4,4.0393301989794005E-4,4.0393301989794005E-4,9.4189503253710831E-4,1.1138499734245216E-3,1.2938139769609709E-3,1.4820800244408523E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,5.642195541993509E-2,5.6421955419935096E-2,5.6421955419935096E-2,5.6421955419935103E-2,2.6951398297086135E-3,3.306823646126212E-3,3.306823646126212E-3,7.7108842613300005E-3,9.1186044440930009E-3,1.0591891333330813E-2,1.2133143439252959E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,1.2760061431154143E-2,1.2760061431154142E-2,1.2760061431154143E-2,1.2760061431154142E-2,1.0879442773490929E-4,1.3348620440204156E-4,1.3348620440204167E-4,3.1126445882112791E-4,3.6808975226467443E-4,4.2756177009363504E-4,4.8977733271887832E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0.41023251177410841,0.41023251177410841,0.41023251177410841,0.41023251177410841,9.2694067085675902E-2,9.862715406764401E-2,9.862715406764401E-2,0.21077767653563434,0.22609437924917083,0.24204518105054923,0.25865221395496585]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0.6888273896269218,0.6888273896269218,0.6888273896269218,0.68882738962692192,-0.84355331417071744,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,1.3908925045535687,1.3908925045535687,1.3908925045535687,1.3908925045535689,-0.81119331457899246,{"$f":"SUM(U619:U633)","v":4.0720726410002545E-2},4.0720726410002545E-2,9.6245072982318644E-2,0.11537446825903334,0.13540018012896968,0.15635506854974093]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.9058872178898018E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2264718044724501E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.1323590223622521E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,8.3689627516093914,8.2745079714269529,8.1800531912445145,8.085598411062076,7.9420847587007399,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":7.9878483218891869},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":8.032857906899773},8.077867491910359,8.1686587733381195,8.2589409516548233,8.3486318271540263,8.437645408333406]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.50831936521355703,0.50066995945424475,0.49302055369493247,0.4853711479356202,0.46545702413158341,0.46703182673622667,0.46852100550788689,0.47001018427954711,0.47291944225654026,0.47568040676720835,0.47828384485199954,0.48072015458680079]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,5.174139794789248,5.0723870654839578,4.9706343361786676,4.8688816068733773,4.7671288775680871,4.7832577285335889,4.7985096352794105,4.8137615420252322,4.8435576499264821,4.8718349622590287,4.8984989166769992,4.923451171964456]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.27608806808152514,0.25729439702711637,0.23850072597270761,0.21970705491829884,0.20091338386389007,0.20058416885669222,0.20018023583679428,0.19977630281689635,0.19883440778435924,0.19772055781093473,0.19642674383397377,0.1949446638095329]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.8704781603161096,1.8140562048961746,1.7576342494762396,1.7012122940563046,1.6447903386363696,1.642095198806661,1.6387883751605348,1.6354815515144085,1.6277706672530785,1.6186520628089855,1.6080601714756548,1.595927028036402]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.11743532536514052,0.10467526393398638,9.1915202502832236E-2,7.9155141071678092E-2,6.6395079640523949E-2,6.6286285212789037E-2,6.6152799008386998E-2,6.6019312803984959E-2,6.5708048345163833E-2,6.5339958592899164E-2,6.4912396822805529E-2,6.4422619490086652E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,9.5753886411250253,9.1651561293509172,8.754923617576809,8.3446911058027009,7.9344585940285928,7.8417645269429173,7.7431373728752728,7.6445102188076284,7.4337325422719944,7.2076381630228239,6.9655929819722751,6.7069407680173097]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.9117562443369698,1.2229288547100481,0.53410146508312628,-0.15472592454379552,-0.84355331417071744,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.98886805697806,22.948147330568062,22.907426604158054,22.811181531175738,22.695807062916707,22.560406882787735,22.404051814237995]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,7.556382414595074,7.4619276344126355,7.367472854230197,7.2730180740477586,7.1785632938653201,7.1313359037741009,{"$f":"U893","v":7.0841085136828816},7.0368811235916624,6.9424263434092239,6.8479715632267855,6.753516783044347]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.45896434555873716,0.45131493979942489,0.44366553404011261,0.43601612828080033,0.42836672252148805,0.42454201964183191,0.42071731676217577,0.41689261388251964,0.40924320812320736,0.40159380236389508,0.3939443966045828]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,4.6717592270898018,4.5938965733049715,4.5160339195201411,4.4381712657353107,4.3603086119504804,4.3213772850580652,4.28244595816565,4.2435146312732348,4.1656519774884044,4.0877893237035741,4.0099266699187437]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.24928143241282472,0.2430493966025041,0.23681736079218349,0.23058532498186288,0.22435328917154226,0.22123727126638196,0.21812125336122165,0.21500523545606134,0.20877319964574073,0.20254116383542012,0.19630912802509951]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.6888650000000001,1.646643375,1.60442175,1.5622001249999999,1.5199784999999999,1.4988676875,1.4777568750000001,1.4566460625000002,1.4144244375000001,1.3722028125000001,1.3299811875000001]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0.106033,0.10338217500000001,0.10073135000000001,9.8080525000000016E-2,9.542970000000002E-2,9.4104287500000022E-2,9.2778875000000025E-2,9.1453462500000027E-2,8.8802637500000031E-2,8.6151812500000036E-2,8.350098750000004E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,8.6456709735978077,8.2998441346538954,7.9540172957099831,7.6081904567660708,7.2623636178221584,7.0894501983502023,6.9165367788782461,6.74362335940629,6.3977965204623777,6.0519696815184654,5.7061428425745531]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,1.7261352086818851,1.3809081669455081,1.0356811252091311,0.69045408347275417,0.34522704173637708,0.17261352086818854,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,25.103091601936132,24.18096639571894,23.258841189501752,22.336715983284559,21.414590777067364,20.953528173958773,20.492465570850175,20.204016488609771,19.627118324128954,19.050220159648141,18.473321995167325]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O487","v":7.556382414595074}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O488","v":0.45896434555873716}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O490","v":4.6717592270898018}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O492","v":0.24928143241282472}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O493","v":1.6888650000000001}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O494","v":0.106033}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O495","v":8.6456709735978077}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O498","v":1.7261352086818851}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,25.103091601936132,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438428E-2,4.7227390091219214E-2,4.7227390091219214E-2,4.7227390091219214E-2,9.4454780182438428E-2,9.4454780182438428E-2,9.4454780182438414E-2,9.4454780182438414E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,7.6494057593122864E-3,3.8247028796561432E-3,3.8247028796561432E-3,3.8247028796561432E-3,7.6494057593122873E-3,7.6494057593122873E-3,7.6494057593122873E-3,7.6494057593122873E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,7.7862653784830024E-2,7.7862653784830024E-2,7.7862653784830024E-2,7.786265378483001E-2,3.8931326892415005E-2,3.8931326892414998E-2,3.8931326892414998E-2,7.7862653784829997E-2,7.7862653784829983E-2,7.7862653784829983E-2,7.7862653784829969E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,6.2320358103206182E-3,6.2320358103206182E-3,6.2320358103206182E-3,6.2320358103206182E-3,3.1160179051603091E-3,3.1160179051603091E-3,3.1160179051603091E-3,6.2320358103206182E-3,6.2320358103206191E-3,6.2320358103206191E-3,6.2320358103206191E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,4.2221624999999999E-2,4.2221624999999999E-2,4.2221624999999999E-2,4.2221624999999999E-2,2.1110812499999999E-2,2.1110812499999999E-2,2.1110812500000003E-2,4.2221625000000006E-2,4.2221625000000006E-2,4.2221625000000006E-2,4.2221624999999999E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,2.6508249999999999E-3,2.6508250000000003E-3,2.6508250000000003E-3,2.6508250000000003E-3,1.3254125000000004E-3,1.3254125000000004E-3,1.3254125000000004E-3,2.6508250000000008E-3,2.6508250000000008E-3,2.6508250000000012E-3,2.6508250000000012E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0.34582683894391231,0.34582683894391231,0.34582683894391231,0.34582683894391231,0.17291341947195615,0.17291341947195615,0.17291341947195615,0.34582683894391231,0.34582683894391231,0.34582683894391231,0.34582683894391231]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0.34522704173637703,0.34522704173637703,0.34522704173637703,0.34522704173637708,0.17261352086818854,0.17261352086818854,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0.92212520621719074,0.92212520621719074,0.92212520621719074,0.92212520621719074,0.46106260310859537,0.46106260310859537,0.28844908224040683,0.57689816448081366,0.57689816448081366,0.57689816448081355,0.57689816448081355]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to June 2010"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,7.556382414595074,7.4619276344126355,7.367472854230197,7.2730180740477586,7.1785632938653201,7.1313359037741009,7.0841085136828816,7.0368811235916624,6.9424263434092239,6.8479715632267855,6.753516783044347,6.6590620028619085]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.45896434555873716,0.45131493979942489,0.44366553404011261,0.43601612828080033,0.42836672252148805,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.42454201964183191},0.42071731676217577,0.41689261388251964,0.40924320812320736,0.40159380236389508,0.3939443966045828,0.38629499084527052]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,4.6717592270898018,4.5938965733049715,4.5160339195201411,4.4381712657353107,4.3603086119504804,4.3213772850580652,4.28244595816565,4.2435146312732348,4.1656519774884044,4.0877893237035741,4.0099266699187437,3.9320640161339138]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0.24928143241282472,0.2430493966025041,0.23681736079218349,0.23058532498186288,0.22435328917154226,0.22123727126638196,0.21812125336122165,0.21500523545606134,0.20877319964574073,0.20254116383542012,0.19630912802509951,0.19007709221477889]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.6888650000000001,1.646643375,1.60442175,1.5622001249999999,1.5199784999999999,1.4988676875,1.4777568750000001,1.4566460625000002,1.4144244375000001,1.3722028125000001,1.3299811875000001,1.2877595625]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0.106033,0.10338217500000001,0.10073135000000001,9.8080525000000016E-2,9.542970000000002E-2,9.4104287500000022E-2,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":9.2778875000000025E-2},9.1453462500000027E-2,8.8802637500000031E-2,8.6151812500000036E-2,8.350098750000004E-2,8.0850162500000045E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,8.6456709735978077,8.2998441346538954,7.9540172957099831,7.6081904567660708,7.2623636178221584,7.0894501983502023,6.9165367788782461,6.74362335940629,6.3977965204623777,6.0519696815184654,5.7061428425745531,5.3603160036306408]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,1.7261352086818851,1.3809081669455081,1.0356811252091311,0.69045408347275417,0.34522704173637708,0.17261352086818854,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,25.103091601936132,24.18096639571894,23.258841189501752,22.336715983284559,21.414590777067364,20.953528173958773,20.492465570850175,20.204016488609771,19.627118324128954,19.050220159648141,18.473321995167325,17.896423830686512]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.706785373349579,22.392342690129372,22.077900006909161,21.449014640468747,20.820129274028332,20.191243907587914]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.706785373349579,22.392342690129372,22.077900006909161,21.449014640468747,20.820129274028332,20.191243907587914]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.98886805697806,22.948147330568062,22.907426604158054,22.811181531175738,22.695807062916707,22.560406882787735]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,27.802568350836971,26.411675846283401,25.020783341729832,23.629890837176259,22.17767474239907,22.98886805697806,22.948147330568062,22.907426604158054,22.811181531175738,22.695807062916707,22.560406882787735]

{"sheet":"2011","index":26,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2011"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(Q9>=1)*(Q9-Q$6)","v":79},{"$f":"(R9>=1)*(R9-R$6)","v":78},77,76.5,76,75.5,74.5,73.5,72.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(Q10>=1)*(Q10-Q$6)","v":59},58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58,57,56.5,56,55.5,54.5,53.5,52.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38,37,36.5,36,35.5,34.5,33.5,32.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23,22,21.5,21,20.5,19.5,18.5,17.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8,7,6.5,6,5.5,4.5,3.5,2.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3,2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3,2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,{"$f":"(R21>=1)*(R21-R$6)","v":3},2,1.5,1,0.5,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8430872390649911,2.8245049695286184,{"$f":"V171","v":2.8059226999922458},2.7687581609195009,2.731593621846756,2.6944290827740112]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.55931504198975324,0.55436535135267573,0.54941566071559822,0.53951627944144331,0.52961689816728841,0.5197175168931335]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.6528215026090436,9.5673983034709096,9.4819751043327756,9.3111287060565093,9.1402823077802431,8.9694359095039768]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.21984296313290455,0.21683141569272776,0.21381986825255098,0.20779677337219743,0.20177367849184388,0.19575058361149034]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15427639221522108,0.15216301697939613,0.15004964174357119,0.1458228912719213,0.14159614080027141,0.13736939032862153]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.0008684291851615,0.98715790275796755,0.97344737633077361,0.9460263234763856,0.91860527062199759,0.89118421776760959]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.592749236649308,17.183615533471418,16.774481830293528,15.956214423937746,15.137947017581965,14.319679611226183]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7219951358224333E-2,1.5895339715284E-2,1.4570728072343667E-2,1.1921504786463E-2,9.2722815005823328E-3,6.6230582147016664E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.4225170897303685,0.28167805982024563,0.14083902991012281,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.95413202753815474,0.63608801835876982,0.31804400917938491,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,{"$f":"SUM(U27:U41)","v":33.416829873473134},{"$f":"SUM(V27:V41)","v":32.419697911148013},{"$f":"SUM(W27:W41)","v":31.422565948822893},29.887185063262166,28.810687216790946,27.734189370319726]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P487*Inputs!P$94","v":3.0107915989346297}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P488*Inputs!P$94","v":0.6033608059832386}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P489*Inputs!P$94","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P490*Inputs!P$94","v":10.387662418897028}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P491*Inputs!P$94","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P492*Inputs!P$94","v":0.24488063757207121}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P493*Inputs!P$94","v":0.19216639465670279}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P494*Inputs!P$94","v":1.1881540924568865}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P495*Inputs!P$94","v":20.908084667017352}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P496*Inputs!P$94","v":0.23761121167068214}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P497*Inputs!P$94","v":0.56335611964049137}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P498*Inputs!P$94","v":4.364908068256991}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P499*Inputs!P$94","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P500*Inputs!P$94","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,0,41.70097601508607,0,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1565","v":3.5186750809145781E-2},{"$f":"Inputs!R1565","v":3.5186750809145781E-2},{"$f":"Inputs!S1565","v":3.5186750809145781E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":1.858226953637249E-2},1.858226953637249E-2,1.858226953637249E-2,3.716453907274498E-2,3.716453907274498E-2,3.716453907274498E-2,3.716453907274498E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1581","v":9.401871293316981E-3},{"$f":"Inputs!R1581","v":9.401871293316981E-3},{"$f":"Inputs!S1581","v":9.401871293316981E-3},4.9496906370774625E-3,4.9496906370774625E-3,4.9496906370774616E-3,9.8993812741549232E-3,9.8993812741549232E-3,9.8993812741549232E-3,9.8993812741549232E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1198","v":0},{"$f":"Inputs!R1198","v":0},{"$f":"Inputs!S1198","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1199","v":0.21647257238328363},{"$f":"Inputs!R1199","v":0.21647257238328363},{"$f":"Inputs!S1199","v":0.21647257238328363},8.5423199138133135E-2,8.5423199138133135E-2,8.5423199138133121E-2,0.17084639827626621,0.17084639827626621,0.17084639827626621,0.17084639827626621]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1200","v":0},{"$f":"Inputs!R1200","v":0},{"$f":"Inputs!S1200","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1201","v":7.3420423329966312E-3},{"$f":"Inputs!R1201","v":7.342042332996632E-3},{"$f":"Inputs!S1201","v":7.3420423329966312E-3},3.0115474401767746E-3,3.0115474401767746E-3,3.0115474401767746E-3,6.0230948803535484E-3,6.0230948803535484E-3,6.0230948803535484E-3,6.0230948803535484E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1202","v":1.1925542401885593E-2},{"$f":"Inputs!R1202","v":1.1925542401885593E-2},{"$f":"Inputs!S1202","v":1.1925542401885592E-2},2.1133752358249462E-3,2.1133752358249462E-3,2.1133752358249462E-3,4.2267504716498924E-3,4.2267504716498924E-3,4.2267504716498932E-3,4.2267504716498932E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1203","v":5.7858378948177011E-2},{"$f":"Inputs!R1203","v":5.7858378948177018E-2},{"$f":"Inputs!S1203","v":5.7858378948177011E-2},1.3710526427193993E-2,1.3710526427193993E-2,1.3710526427193994E-2,2.7421052854387989E-2,2.7421052854387989E-2,2.7421052854387989E-2,2.7421052854387989E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1204","v":0.96873390906338563},{"$f":"Inputs!R1204","v":0.96873390906338563},{"$f":"Inputs!S1204","v":0.96873390906338563},0.40913370317789083,0.40913370317789088,0.40913370317789088,0.81826740635578188,0.81826740635578188,0.81826740635578188,0.81826740635578188]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1205","v":7.3022216223172495E-2},{"$f":"Inputs!R1205","v":7.3022216223172495E-2},{"$f":"Inputs!S1205","v":7.3022216223172495E-2},1.3246116429403332E-3,1.3246116429403332E-3,1.3246116429403334E-3,2.6492232858806668E-3,2.6492232858806668E-3,2.6492232858806664E-3,2.6492232858806664E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1206","v":0},{"$f":"Inputs!R1206","v":0},{"$f":"Inputs!S1206","v":0},0.14083902991012284,0.14083902991012284,0.14083902991012281,0.14083902991012281,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1207","v":1.0309106771798171},{"$f":"Inputs!R1207","v":1.0309106771798171},{"$f":"Inputs!S1207","v":1.0309106771798171},0.31804400917938491,0.31804400917938491,0.31804400917938491,0.31804400917938491,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1208","v":0},{"$f":"Inputs!R1208","v":0},{"$f":"Inputs!S1208","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4108539606351806,2.4108539606351806,2.4108539606351806,0.99713196232511769,{"$f":"SUM(U63:U77)","v":0.99713196232511769},{"$f":"SUM(V63:V77)","v":0.99713196232511769},{"$f":"SUM(W63:W77)","v":1.5353808855607278},1.07649784647122,1.07649784647122,1.07649784647122]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1377","v":4.3561837905828071E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1378","v":1.0890459476457016E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!P1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.4452297382285089E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8430872390649911,2.8245049695286184,2.8059226999922458,2.7687581609195009,2.731593621846756,2.6944290827740112,2.6572645437012663]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.55931504198975324,0.55436535135267573,0.54941566071559822,0.53951627944144331,0.52961689816728841,0.5197175168931335,0.5098181356189786]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.6528215026090436,9.5673983034709096,9.4819751043327756,9.3111287060565093,9.1402823077802431,8.9694359095039768,8.7985895112277106]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.21984296313290455,0.21683141569272776,0.21381986825255098,0.20779677337219743,0.20177367849184388,0.19575058361149034,0.18972748873113679]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15427639221522108,0.15216301697939613,0.15004964174357119,0.1458228912719213,0.14159614080027141,0.13736939032862153,0.13314263985697164]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.0008684291851615,0.98715790275796755,0.97344737633077361,0.9460263234763856,0.91860527062199759,0.89118421776760959,0.86376316491322158]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.592749236649308,17.183615533471418,16.774481830293528,15.956214423937746,15.137947017581965,14.319679611226183,13.501412204870402]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7219951358224333E-2,1.5895339715284E-2,1.4570728072343667E-2,1.1921504786463E-2,9.2722815005823328E-3,6.6230582147016664E-3,3.973834928821E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.4225170897303685,0.28167805982024563,0.14083902991012281,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.95413202753815474,0.63608801835876982,0.31804400917938491,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.416829873473134,{"$f":"SUM(U171:U185)","v":32.419697911148013},{"$f":"SUM(V171:V185)","v":31.422565948822893},{"$f":"SUM(W171:W185)","v":29.887185063262166},28.810687216790946,27.734189370319726,26.657691523848509]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8430872390649911,2.8245049695286184,{"$f":"V337","v":2.8059226999922458},2.7687581609195009,2.731593621846756,2.6944290827740112]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.55931504198975324,0.55436535135267573,0.54941566071559822,0.53951627944144331,0.52961689816728841,0.5197175168931335]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.6528215026090436,9.5673983034709096,9.4819751043327756,9.3111287060565093,9.1402823077802431,8.9694359095039768]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.21984296313290455,0.21683141569272776,0.21381986825255098,0.20779677337219743,0.20177367849184388,0.19575058361149034]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15427639221522108,0.15216301697939613,0.15004964174357119,0.1458228912719213,0.14159614080027141,0.13736939032862153]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.0008684291851615,0.98715790275796755,0.97344737633077361,0.9460263234763856,0.91860527062199759,0.89118421776760959]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.592749236649308,17.183615533471418,16.774481830293528,15.956214423937746,15.137947017581965,14.319679611226183]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7219951358224333E-2,1.5895339715284E-2,1.4570728072343667E-2,1.1921504786463E-2,9.2722815005823328E-3,6.6230582147016664E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.4225170897303685,0.28167805982024563,0.14083902991012281,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.95413202753815474,0.63608801835876982,0.31804400917938491,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,{"$f":"SUM(U193:U207)","v":33.416829873473134},{"$f":"SUM(V193:V207)","v":32.419697911148013},{"$f":"SUM(W193:W207)","v":31.422565948822893},{"$f":"SUM(X193:X207)","v":29.887185063262166},28.810687216790946,27.734189370319726]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,3.0107915989346297,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,3.5186750809145781E-2,3.5186750809145781E-2,3.5186750809145781E-2,1.858226953637249E-2,1.858226953637249E-2,1.858226953637249E-2,3.716453907274498E-2,3.716453907274498E-2,3.716453907274498E-2,3.716453907274498E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,9.401871293316981E-3,9.401871293316981E-3,9.401871293316981E-3,4.9496906370774625E-3,4.9496906370774625E-3,4.9496906370774616E-3,9.8993812741549232E-3,9.8993812741549232E-3,9.8993812741549232E-3,9.8993812741549232E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.21647257238328363,0.21647257238328363,0.21647257238328363,8.5423199138133135E-2,8.5423199138133135E-2,8.5423199138133121E-2,0.17084639827626621,0.17084639827626621,0.17084639827626621,0.17084639827626621]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,7.3420423329966312E-3,7.342042332996632E-3,7.3420423329966312E-3,3.0115474401767746E-3,3.0115474401767746E-3,3.0115474401767746E-3,6.0230948803535484E-3,6.0230948803535484E-3,6.0230948803535484E-3,6.0230948803535484E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1925542401885593E-2,1.1925542401885593E-2,1.1925542401885592E-2,2.1133752358249462E-3,2.1133752358249462E-3,2.1133752358249462E-3,4.2267504716498924E-3,4.2267504716498924E-3,4.2267504716498932E-3,4.2267504716498932E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,5.7858378948177011E-2,5.7858378948177018E-2,5.7858378948177011E-2,1.3710526427193993E-2,1.3710526427193993E-2,1.3710526427193994E-2,2.7421052854387989E-2,2.7421052854387989E-2,2.7421052854387989E-2,2.7421052854387989E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.96873390906338563,0.96873390906338563,0.96873390906338563,0.40913370317789083,0.40913370317789088,0.40913370317789088,0.81826740635578188,0.81826740635578188,0.81826740635578188,0.81826740635578188]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,7.3022216223172495E-2,7.3022216223172495E-2,7.3022216223172495E-2,1.3246116429403332E-3,1.3246116429403332E-3,1.3246116429403334E-3,2.6492232858806668E-3,2.6492232858806668E-3,2.6492232858806664E-3,2.6492232858806664E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14083902991012284,{"$f":"U73*U$191","v":0.14083902991012284},0.14083902991012281,0.14083902991012281,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.0309106771798171,1.0309106771798171,1.0309106771798171,0.31804400917938491,0.31804400917938491,0.31804400917938491,0.31804400917938491,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,2.4108539606351806,2.4108539606351806,2.4108539606351806,{"$f":"SUM(T229:T243)","v":0.99713196232511769},{"$f":"SUM(U229:U243)","v":0.99713196232511769},{"$f":"SUM(V229:V243)","v":0.99713196232511769},{"$f":"SUM(W229:W243)","v":1.5353808855607278},{"$f":"SUM(X229:X243)","v":1.07649784647122},{"$f":"SUM(Y229:Y243)","v":1.07649784647122},1.07649784647122]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3561837905828071E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0890459476457016E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.4452297382285089E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":2.8616695086013637},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":2.8430872390649911},2.8245049695286184,2.8059226999922458,2.7687581609195009,2.731593621846756,2.6944290827740112,2.6572645437012663]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.55931504198975324,0.55436535135267573,0.54941566071559822,0.53951627944144331,0.52961689816728841,0.5197175168931335,0.5098181356189786]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.6528215026090436,9.5673983034709096,9.4819751043327756,9.3111287060565093,9.1402823077802431,8.9694359095039768,8.7985895112277106]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.21984296313290455,0.21683141569272776,0.21381986825255098,0.20779677337219743,0.20177367849184388,0.19575058361149034,0.18972748873113679]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15427639221522108,0.15216301697939613,0.15004964174357119,0.1458228912719213,0.14159614080027141,0.13736939032862153,0.13314263985697164]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.0008684291851615,0.98715790275796755,0.97344737633077361,0.9460263234763856,0.91860527062199759,0.89118421776760959,0.86376316491322158]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.592749236649308,17.183615533471418,16.774481830293528,15.956214423937746,15.137947017581965,14.319679611226183,13.501412204870402]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7219951358224333E-2,1.5895339715284E-2,1.4570728072343667E-2,1.1921504786463E-2,9.2722815005823328E-3,6.6230582147016664E-3,3.973834928821E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.4225170897303685,0.28167805982024563,0.14083902991012281,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.95413202753815474,0.63608801835876982,0.31804400917938491,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.416829873473134,32.419697911148013,31.422565948822893,29.887185063262166,28.810687216790946,27.734189370319726,26.657691523848509]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":3.5550052610771529E-2},3.5757972863325008E-2,{"$f":"(U417*U$359)","v":3.5757972863325008E-2},{"$f":"(W417*W$359)","v":7.2783887728388702E-2},7.3615208525007997E-2,7.4442605431628006E-2,7.5265362678250888E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0097685532844352E-3,7.0345966942950691E-3,7.0345966942950691E-3,1.4251489901805444E-2,1.434453360864779E-2,1.4433322319643626E-2,1.4517585132683848E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1209766223678574,0.12140511363918934,0.12140511363918934,0.24595635346936276,0.24756212879572473,0.24909447016748648,0.25054870227733894]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7684851628072471E-3,2.7650008771748637E-3,2.7650008771748637E-3,5.5463417828659177E-3,5.5248346788598513E-3,5.4987857560391895E-3,5.4679813654032088E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9428045216123811E-3,1.9403593989250267E-3,1.9403593989250267E-3,3.89218553125033E-3,3.8770927651878223E-3,3.8588127448651575E-3,3.837195540548117E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.260394854870198E-2,1.2588085809963293E-2,1.2588085809963293E-2,2.5250562077736932E-2,2.5152647725163995E-2,2.5034056053663829E-2,2.4893814393760424E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22363444963866233,0.22126688240571687,0.22126688240571687,0.43511728565359503,0.42423591755935819,0.41253853275687596,0.39999113126579505]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3037607534819187E-4,2.1657814256085392E-4,2.1657814256085392E-4,3.7794601942771241E-4,3.169467400303293E-4,2.5266128040093478E-4,1.8496345607755152E-4]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.998481002653551E-3,5.3140664912689319E-3,5.3140664912689319E-3,3.6521837658821076E-3,-1.6916543502255793E-6,-1.7339457089812189E-6,-1.7772943517057492E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5804034987106336E-2,1.2000274448123852E-2,1.2000274448123852E-2,8.2473953981525034E-3,-3.8201096104875522E-6,-3.9156123507497397E-6,-4.0135026595184826E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.42751902346880544},{"$f":"SUM(U363:U376)","v":0.42028893077054313},0.42028893077054313,0.8150756313284675,0.79462379863401988,0.78514759695254333,0.77470094531284683]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":1.8813114033845033E-2},{"$f":"U229*V$360","v":1.9283441884691152E-2},{"$f":"V229*V$360","v":1.9283441884691152E-2},3.9531055863616861E-2,4.0519332260207284E-2,4.1532315566712462E-2,4.2570623455880266E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0111798349132906E-3,5.1364593307861219E-3,5.1364593307861211E-3,1.0529741628111548E-2,1.0792985168814336E-2,1.1062809798034692E-2,1.1339380042985557E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6484397579956448E-2,8.8646507519455339E-2,8.8646507519455325E-2,0.18172534041488336,0.18626847392525545,0.1909251857733868,0.19569831541772145]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.048959401836332E-3,3.1251833868822395E-3,3.1251833868822395E-3,6.4066259431085895E-3,6.5667915916863039E-3,6.7309613814784614E-3,6.8992354160154219E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1396293509818704E-3,2.1931200847564165E-3,2.1931200847564165E-3,4.4958961737506537E-3,4.6082935780944198E-3,4.7235009175467801E-3,4.8415884404854493E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3880850056230506E-2,1.4227871307636265E-2,1.4227871307636267E-2,2.9167136180654345E-2,2.9896314585170704E-2,3.0643722449799966E-2,3.1409815511044964E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41421630430604223,0.42457171191369325,0.42457171191369325,0.87037200942307125,0.89213130965864795,0.91443459240011404,0.93729545721011676]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3410670768937755E-3,1.3745937538161195E-3,1.3745937538161197E-3,2.8179171953230451E-3,2.8883651252061215E-3,2.9605742533362735E-3,3.0345886096696797E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14258865016078623,0.14615336641480584,0.14615336641480581,0.14980720057517596,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32199501792616148,0.33004489337431547,0.33004489337431547,0.33829601570867329,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":1.0095191697276471},{"$f":"SUM(U381:U394)","v":1.0347571489708383},1.034757148970838,1.6331489391063689,1.1736718658930825,1.2030136625404095,1.2330890041039195]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8784064471782904,2.8948809781569245,{"$f":"V561","v":2.9113555091355585},2.9446083410003303,2.9777042172651309,3.0106145071300463]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.56626332134520185,0.56816145870871082,0.57005959607221979,0.57378134434591366,0.57733289278574706,0.58070340530735598]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.7727369265350781,9.8054955326548114,9.8382541387745448,9.9024851518290244,9.9637788066994943,10.021948091093593]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.22257403633405226,0.22221385382434489,0.22185367131463751,0.22099338715439484,0.21995143024156838,0.21871925461612912]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15619294262167652,0.15594018193584513,0.15568742125001375,0.15508371060751344,0.15435250979460685,0.15348782162192523]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.013302054104827,1.0116622686071539,1.0100224831094808,1.0061059090065634,1.0013622421465567,0.99575257575042053]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.811301085159819,17.607996255651841,17.404691426143863,16.969436702374388,16.501541310275098,15.999645250631859]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7433871999619082E-2,1.6275856388363815E-2,1.511784077710855E-2,1.2677869601213218E-2,1.0106451216037426E-2,7.3985382431020876E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.42776595048235866,0.28692665055882172,0.14608735063528483,-6.7666174009023417E-5,-6.9357828359248999E-5,-7.1091774068230223E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.96598505377848454,0.64794043485229291,0.32989581592610129,-1.5280438441950261E-4,-1.5662449402999016E-4,-1.6054010638073989E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,{"$f":"SUM(U417:U431)","v":33.831961689539412},{"$f":"SUM(V417:V431)","v":33.217493471339104},{"$f":"SUM(W417:W431)","v":32.60302525313881},{"$f":"SUM(X417:X431)","v":31.784951945360913},31.405903878101856,30.988037812513983]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,3.0107915989346297,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,{"$f":"Q52","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,41.70097601508607,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5186750809145781E-2,3.5186750809145781E-2,3.5186750809145781E-2,-1.6736938576926496E-2,-1.6474530978633856E-2,-1.6474530978633856E-2,-3.3252831864771841E-2,-3.3095876264800712E-2,-3.2910289864915544E-2,-3.2694739222370622E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,9.401871293316981E-3,9.401871293316981E-3,9.401871293316981E-3,-1.9985887183711446E-3,-1.8981373635089472E-3,-1.898137363508948E-3,-3.7217482736938961E-3,-3.5515484398334542E-3,-3.370512521608934E-3,-3.1782050896982904E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.21647257238328363,0.21647257238328363,0.21647257238328363,-3.4492224787900955E-2,-3.2758606119733996E-2,-3.275860611973401E-2,-6.4231013054479397E-2,-6.1293654870469283E-2,-5.8169284394099685E-2,-5.4850386859617489E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3420423329966312E-3,7.342042332996632E-3,7.3420423329966312E-3,2.8047423902908489E-4,3.6018250970737582E-4,3.6018250970737582E-4,8.6028416024267178E-4,1.0419569128264526E-3,1.2321756254392718E-3,1.4312540506122131E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1925542401885593E-2,1.1925542401885593E-2,1.1925542401885592E-2,1.9682482936948928E-4,2.5276068583138982E-4,2.5276068583138982E-4,6.037106425003237E-4,7.312008129065975E-4,8.6468817268162265E-4,1.0043928999373323E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,5.7858378948177011E-2,5.7858378948177018E-2,5.7858378948177011E-2,1.2769015075285266E-3,1.6397854976729718E-3,1.6397854976729735E-3,3.9165741029174132E-3,4.7436668600067088E-3,5.609666396136137E-3,6.5160011172845402E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.96873390906338563,0.96873390906338563,0.96873390906338563,0.1905818546673799,0.20330482950797638,0.20330482950797638,0.43525472376947622,0.46789539209928976,0.50189605964323802,0.53730432594432176]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3022216223172495E-2,7.3022216223172495E-2,7.3022216223172495E-2,1.1106910015455836E-3,1.1580156112552655E-3,1.1580156112552657E-3,2.4399711758953326E-3,2.5714183851757921E-3,2.7079129729353389E-3,2.8496251535921283E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13559016915813268,0.14083929992353691,0.14083929992353689,0.14615501680929385,1.6916543502255793E-6,1.7339457089812189E-6,1.7772943517057492E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0309106771798171,1.0309106771798171,1.0309106771798171,0.30619098293905511,0.31804461892619162,0.31804461892619162,0.33004862031052079,3.8201096104875522E-6,3.9156123507497397E-6,4.0135026595184826E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4108539606351806,2.4108539606351806,2.4108539606351806,0.58200014625884178,{"$f":"SUM(U453:U467)","v":0.61446821820029507},{"$f":"SUM(V453:V467)","v":0.61446821820029507},{"$f":"SUM(W453:W467)","v":0.81807330777790144},{"$f":"SUM(X453:X467)","v":0.37904806725906254},{"$f":"SUM(Y453:Y467)","v":0.41786606558786593},0.45838805879107275]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3561837905828071E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0890459476457016E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.4452297382285089E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8784064471782904,2.8948809781569245,2.9113555091355585,2.9446083410003303,2.9777042172651309,3.0106145071300463,3.043309246352417]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.56626332134520185,0.56816145870871082,0.57005959607221979,0.57378134434591366,0.57733289278574706,0.58070340530735598,0.58388161039705422]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.7727369265350781,9.8054955326548114,9.8382541387745448,9.9024851518290244,9.9637788066994943,10.021948091093593,10.076798477953211]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.22257403633405226,0.22221385382434489,0.22185367131463751,0.22099338715439484,0.21995143024156838,0.21871925461612912,0.21728800056551692]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15619294262167652,0.15594018193584513,0.15568742125001375,0.15508371060751344,0.15435250979460685,0.15348782162192523,0.15248342872198789]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.013302054104827,1.0116622686071539,1.0100224831094808,1.0061059090065634,1.0013622421465567,0.99575257575042053,0.98923657463313597]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.811301085159819,17.607996255651841,17.404691426143863,16.969436702374388,16.501541310275098,15.999645250631859,15.462340924687538]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7433871999619082E-2,1.6275856388363815E-2,1.511784077710855E-2,1.2677869601213218E-2,1.0106451216037426E-2,7.3985382431020876E-3,4.5489130895099593E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.42776595048235866,0.28692665055882172,0.14608735063528483,-6.7666174009023417E-5,-6.9357828359248999E-5,-7.1091774068230223E-5,-7.2869068419935973E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.96598505377848454,0.64794043485229291,0.32989581592610129,-1.5280438441950261E-4,-1.5662449402999016E-4,-1.6054010638073989E-4,-1.6455360904025837E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.831961689539412,33.217493471339104,32.60302525313881,31.784951945360913,31.405903878101856,30.988037812513983,30.529649753722918]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,2.8784064471782904,2.8948809781569245,{"$f":"V727","v":2.9113555091355585},2.9446083410003303,2.9777042172651309,3.0106145071300463]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.56626332134520185,0.56816145870871082,0.57005959607221979,0.57378134434591366,0.57733289278574706,0.58070340530735598]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.7727369265350781,9.8054955326548114,9.8382541387745448,9.9024851518290244,9.9637788066994943,10.021948091093593]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.22257403633405226,0.22221385382434489,0.22185367131463751,0.22099338715439484,0.21995143024156838,0.21871925461612912]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15619294262167652,0.15594018193584513,0.15568742125001375,0.15508371060751344,0.15435250979460685,0.15348782162192523]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.013302054104827,1.0116622686071539,1.0100224831094808,1.0061059090065634,1.0013622421465567,0.99575257575042053]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.811301085159819,17.607996255651841,17.404691426143863,16.969436702374388,16.501541310275098,15.999645250631859]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7433871999619082E-2,1.6275856388363815E-2,1.511784077710855E-2,1.2677869601213218E-2,1.0106451216037426E-2,7.3985382431020876E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.42776595048235866,0.28692665055882172,0.14608735063528483,-6.7666174009023417E-5,-6.9357828359248999E-5,-7.1091774068230223E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.96598505377848454,0.64794043485229291,0.32989581592610129,-1.5280438441950261E-4,-1.5662449402999016E-4,-1.6054010638073989E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.831961689539412,33.217493471339104,32.60302525313881,31.784951945360913,31.405903878101856,30.988037812513983]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,3.0107915989346297,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,10.387662418897028,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,1.1881540924568865,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,20.908084667017352,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,4.364908068256991,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5186750809145781E-2,3.5186750809145781E-2,3.5186750809145781E-2,-1.6736938576926496E-2,-1.6474530978633856E-2,-1.6474530978633856E-2,-3.3252831864771841E-2,-3.3095876264800712E-2,-3.2910289864915544E-2,-3.2694739222370622E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,9.401871293316981E-3,9.401871293316981E-3,9.401871293316981E-3,-1.9985887183711446E-3,-1.8981373635089472E-3,-1.898137363508948E-3,-3.7217482736938961E-3,-3.5515484398334542E-3,-3.370512521608934E-3,-3.1782050896982904E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.21647257238328363,0.21647257238328363,0.21647257238328363,-3.4492224787900955E-2,-3.2758606119733996E-2,-3.275860611973401E-2,-6.4231013054479397E-2,-6.1293654870469283E-2,-5.8169284394099685E-2,-5.4850386859617489E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3420423329966312E-3,7.342042332996632E-3,7.3420423329966312E-3,2.8047423902908489E-4,3.6018250970737582E-4,3.6018250970737582E-4,8.6028416024267178E-4,1.0419569128264526E-3,1.2321756254392718E-3,1.4312540506122131E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1925542401885593E-2,1.1925542401885593E-2,1.1925542401885592E-2,1.9682482936948928E-4,2.5276068583138982E-4,2.5276068583138982E-4,6.037106425003237E-4,7.312008129065975E-4,8.6468817268162265E-4,1.0043928999373323E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,5.7858378948177011E-2,5.7858378948177018E-2,5.7858378948177011E-2,1.2769015075285266E-3,1.6397854976729718E-3,1.6397854976729735E-3,3.9165741029174132E-3,4.7436668600067088E-3,5.609666396136137E-3,6.5160011172845402E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.96873390906338563,0.96873390906338563,0.96873390906338563,0.1905818546673799,0.20330482950797638,0.20330482950797638,0.43525472376947622,0.46789539209928976,0.50189605964323802,0.53730432594432176]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,7.3022216223172495E-2,7.3022216223172495E-2,7.3022216223172495E-2,1.1106910015455836E-3,1.1580156112552655E-3,1.1580156112552657E-3,2.4399711758953326E-3,2.5714183851757921E-3,2.7079129729353389E-3,2.8496251535921283E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13559016915813268,0.14083929992353691,0.14083929992353689,0.14615501680929385,1.6916543502255793E-6,1.7339457089812189E-6,1.7772943517057492E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0309106771798171,1.0309106771798171,1.0309106771798171,0.30619098293905511,0.31804461892619162,0.31804461892619162,0.33004862031052079,3.8201096104875522E-6,3.9156123507497397E-6,4.0135026595184826E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.4108539606351806,2.4108539606351806,2.4108539606351806,0.58200014625884178,{"$f":"SUM(U619:U633)","v":0.61446821820029507},0.61446821820029507,0.81807330777790144,0.37904806725906254,0.41786606558786593,0.45838805879107275]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.3561837905828071E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0890459476457016E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.4452297382285089E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,3.0107915989346297,2.9756048481254838,2.9404180973163379,2.8616695086013637,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":2.8784064471782904},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":2.8948809781569245},2.9113555091355585,2.9446083410003303,2.9777042172651309,3.0106145071300463,3.043309246352417]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.6033608059832386,0.59395893468992167,0.58455706339660474,0.56426473262683075,0.56626332134520185,0.56816145870871082,0.57005959607221979,0.57378134434591366,0.57733289278574706,0.58070340530735598,0.58388161039705422]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,10.387662418897028,10.171189846513744,9.954717274130461,9.7382447017471776,9.7727369265350781,9.8054955326548114,9.8382541387745448,9.9024851518290244,9.9637788066994943,10.021948091093593,10.076798477953211]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.24488063757207121,0.23753859523907458,0.23019655290607796,0.22285451057308134,0.22257403633405226,0.22221385382434489,0.22185367131463751,0.22099338715439484,0.21995143024156838,0.21871925461612912,0.21728800056551692]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.19216639465670279,0.1802408522548172,0.16831530985293161,0.15638976745104602,0.15619294262167652,0.15594018193584513,0.15568742125001375,0.15508371060751344,0.15435250979460685,0.15348782162192523,0.15248342872198789]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,1.1881540924568865,1.1302957135087095,1.0724373345605325,1.0145789556123554,1.013302054104827,1.0116622686071539,1.0100224831094808,1.0061059090065634,1.0013622421465567,0.99575257575042053,0.98923657463313597]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,20.908084667017352,19.939350757953967,18.970616848890582,18.001882939827198,17.811301085159819,17.607996255651841,17.404691426143863,16.969436702374388,16.501541310275098,15.999645250631859,15.462340924687538]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.23761121167068214,0.16458899544750966,9.1566779224337161E-2,1.8544563001164666E-2,1.7433871999619082E-2,1.6275856388363815E-2,1.511784077710855E-2,1.2677869601213218E-2,1.0106451216037426E-2,7.3985382431020876E-3,4.5489130895099593E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.56335611964049137,0.42776595048235866,0.28692665055882172,0.14608735063528483,-6.7666174009023417E-5,-6.9357828359248999E-5,-7.1091774068230223E-5,-7.2869068419935973E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.364908068256991,3.3339973910771739,2.3030867138973568,1.2721760367175396,0.96598505377848454,0.64794043485229291,0.32989581592610129,-1.5280438441950261E-4,-1.5662449402999016E-4,-1.6054010638073989E-4,-1.6455360904025837E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.831961689539412,33.217493471339104,32.60302525313881,31.784951945360913,31.405903878101856,30.988037812513983,30.529649753722918]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,2.8149400647316623,2.7797533139225163,2.7445665631133704,2.7093798123042245,2.6917864368996516,{"$f":"U893","v":2.6741930614950786},2.6565996860905057,2.6214129352813598,2.5862261844722139,2.551039433663068]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.56411227759901883,0.5547104063057019,0.54530853501238497,0.53590666371906803,0.53120572807240951,0.52650479242575099,0.52180385677909247,0.51240198548577554,0.5030001141924586,0.49359824289914161]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,9.7119465632252577,9.5500807871715025,9.3882150111177491,9.2263492350639957,9.1454163470371181,9.0644834590102406,8.983550570983363,8.8216847949296096,8.6598190188758544,8.4979532428220992]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.22895118945548229,0.22322740971909524,0.2175036299827082,0.21177985024632115,0.20891796037812763,0.2060560705099341,0.20319418064174058,0.19747040090535353,0.19174662116896649,0.18602284143257944]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.17966599999999999,0.17517434999999998,0.17068269999999997,0.16619104999999998,0.16394522499999997,0.16169939999999997,0.15945357499999996,0.15496192499999997,0.15047027499999999,0.14597862499999997]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,1.11086485,1.0830932287499999,1.0553216074999998,1.0275499862499997,1.0136641756249998,0.99977836499999972,0.98589255437499967,0.95812093312499969,0.9303493118749997,0.90257769062499971]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,19.548016949035855,18.766096271074421,17.984175593112987,17.202254915151553,16.811294576170834,16.420334237190115,16.0293738982094,15.247453220247966,14.465532542286532,13.683611864325098]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.22215463859999998,0.19993917473999998,0.17772371087999997,0.15550824701999996,0.14440051508999996,0.13329278315999996,0.12218505122999995,9.996958736999996E-2,7.7754123509999967E-2,5.5538659649999975E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0.52670989000000001,0.42136791200000001,0.31602593400000001,0.21068395600000001,0.158012967,0.105341978,5.2670989000000001E-2,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,4.0809714643002311,3.2647771714401848,2.4485828785801385,1.6323885857200922,1.2242914392900692,0.81619429286004608,0.40809714643002304,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,38.988333886947508,37.018220025123426,35.048106163299344,33.077992301475255,32.092935370563204,31.107878439651167,30.122821508739126,28.613475782345066,27.56489819138103,26.516320600416986]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P487","v":2.8149400647316623}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P488","v":0.56411227759901883}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P490","v":9.7119465632252577}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P492","v":0.22895118945548229}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P493","v":0.17966599999999999}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P494","v":1.11086485}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P495","v":19.548016949035855}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P496","v":0.22215463859999998}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P497","v":0.52670989000000001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P498","v":4.0809714643002311}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,38.988333886947508,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.5186750809145781E-2,3.5186750809145774E-2,3.5186750809145774E-2,1.7593375404572887E-2,1.7593375404572887E-2,1.7593375404572887E-2,3.5186750809145774E-2,3.5186750809145767E-2,3.5186750809145767E-2,3.5186750809145767E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,9.401871293316981E-3,9.401871293316981E-3,9.4018712933169827E-3,4.7009356466584913E-3,4.7009356466584913E-3,4.7009356466584913E-3,9.401871293316981E-3,9.4018712933169827E-3,9.4018712933169827E-3,9.4018712933169827E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.1618657760537543,0.16186577605375427,0.1618657760537543,8.0932888026877162E-2,8.0932888026877148E-2,8.0932888026877148E-2,0.1618657760537543,0.1618657760537543,0.1618657760537543,0.16186577605375427]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,5.7237797363870573E-3,5.7237797363870573E-3,5.7237797363870581E-3,2.8618898681935291E-3,2.8618898681935291E-3,2.8618898681935291E-3,5.723779736387059E-3,5.723779736387059E-3,5.723779736387059E-3,5.7237797363870599E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,4.4916499999999998E-3,4.4916499999999998E-3,4.4916499999999989E-3,2.2458249999999999E-3,2.2458249999999995E-3,2.2458249999999995E-3,4.4916499999999989E-3,4.4916499999999989E-3,4.4916499999999998E-3,4.4916499999999989E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,2.777162125E-2,2.7771621249999996E-2,2.7771621249999996E-2,1.3885810624999996E-2,1.3885810624999996E-2,1.3885810624999996E-2,2.7771621249999989E-2,2.7771621249999989E-2,2.7771621249999989E-2,2.7771621249999989E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.78192067796143416,0.78192067796143416,0.78192067796143416,0.39096033898071708,0.39096033898071708,0.39096033898071703,0.78192067796143416,0.78192067796143416,0.78192067796143416,0.78192067796143416]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,2.221546386E-2,2.2215463859999996E-2,2.2215463859999996E-2,1.1107731929999998E-2,1.1107731929999996E-2,1.1107731929999996E-2,2.2215463859999993E-2,2.2215463859999993E-2,2.2215463859999989E-2,2.2215463859999989E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.105341978,0.105341978,0.105341978,5.2670989000000001E-2,5.2670989000000001E-2,5.2670989000000001E-2,5.2670989000000001E-2,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.81619429286004619,0.81619429286004619,0.81619429286004619,0.40809714643002304,0.40809714643002309,0.40809714643002304,0.40809714643002304,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,1.9701138618240845,1.9701138618240845,1.9701138618240845,0.98505693091204216,0.98505693091204227,0.98505693091204216,1.5093457263940611,1.0485775909640382,1.0485775909640382,1.0485775909640382]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2011"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,2.8149400647316623,2.7797533139225163,2.7445665631133704,2.7093798123042245,2.6917864368996516,2.6741930614950786,2.6565996860905057,2.6214129352813598,2.5862261844722139,2.551039433663068,2.5158526828539221]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.56411227759901883,0.5547104063057019,0.54530853501238497,0.53590666371906803,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.53120572807240951},0.52650479242575099,0.52180385677909247,0.51240198548577554,0.5030001141924586,0.49359824289914161,0.48419637160582463]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,9.7119465632252577,9.5500807871715025,9.3882150111177491,9.2263492350639957,9.1454163470371181,9.0644834590102406,8.983550570983363,8.8216847949296096,8.6598190188758544,8.4979532428220992,8.3360874667683458]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.22895118945548229,0.22322740971909524,0.2175036299827082,0.21177985024632115,0.20891796037812763,0.2060560705099341,0.20319418064174058,0.19747040090535353,0.19174662116896649,0.18602284143257944,0.18029906169619239]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.17966599999999999,0.17517434999999998,0.17068269999999997,0.16619104999999998,0.16394522499999997,0.16169939999999997,0.15945357499999996,0.15496192499999997,0.15047027499999999,0.14597862499999997,0.14148697499999999]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,1.11086485,1.0830932287499999,1.0553216074999998,1.0275499862499997,1.0136641756249998,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0.99977836499999972},0.98589255437499967,0.95812093312499969,0.9303493118749997,0.90257769062499971,0.87480606937499972]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,19.548016949035855,18.766096271074421,17.984175593112987,17.202254915151553,16.811294576170834,16.420334237190115,16.0293738982094,15.247453220247966,14.465532542286532,13.683611864325098,12.901691186363664]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.22215463859999998,0.19993917473999998,0.17772371087999997,0.15550824701999996,0.14440051508999996,0.13329278315999996,0.12218505122999995,9.996958736999996E-2,7.7754123509999967E-2,5.5538659649999975E-2,3.3323195789999982E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0.52670989000000001,0.42136791200000001,0.31602593400000001,0.21068395600000001,0.158012967,0.105341978,5.2670989000000001E-2,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,4.0809714643002311,3.2647771714401848,2.4485828785801385,1.6323885857200922,1.2242914392900692,0.81619429286004608,0.40809714643002304,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,38.988333886947508,37.018220025123426,35.048106163299344,33.077992301475255,32.092935370563204,31.107878439651167,30.122821508739126,28.613475782345066,27.56489819138103,26.516320600416986,25.467743009452949]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.416829873473134,32.419697911148013,31.422565948822893,29.887185063262166,28.810687216790946,27.734189370319726]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.416829873473134,32.419697911148013,31.422565948822893,29.887185063262166,28.810687216790946,27.734189370319726]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.831961689539412,33.217493471339104,32.60302525313881,31.784951945360913,31.405903878101856,30.988037812513983]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,41.70097601508607,39.290122054450897,36.87926809381571,34.41396183579824,33.831961689539412,33.217493471339104,32.60302525313881,31.784951945360913,31.405903878101856,30.988037812513983]

{"sheet":"2012","index":27,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2012"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(R9>=1)*(R9-R$6)","v":79},{"$f":"(S9>=1)*(S9-S$6)","v":78},77.5,77,76.5,75.5,74.5,73.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(R10>=1)*(R10-R$6)","v":59},58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58,57.5,57,56.5,55.5,54.5,53.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38,37.5,37,36.5,35.5,34.5,33.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23,22.5,22,21.5,20.5,19.5,18.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8,7.5,7,6.5,5.5,4.5,3.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3,2.5,2,1.5,0.5,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3,2.5,2,1.5,0.5,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,3,2.5,2,1.5,0.5,0,{"$f":"(Y21>=1)*(Y21-Y$6)","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2412047005282734,3.2202937024603489,{"$f":"V171","v":3.1993827043924243},3.1575607082565758,3.1157387121207272,3.0739167159848786]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.763019614882021,10.669428139970003,10.575836665057986,10.388653715233952,10.201470765409917,10.014287815585883]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44328117891940277,0.43737076320047741,0.43146034748155204,0.41963951604370131,0.40781868460585058,0.39599785316799985]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24269748916449044,0.23946152264229723,0.23622555612010401,0.22975362307571759,0.22328169003133116,0.21680975698694477]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.40833624780543859,0.4028917645013661,0.39744728119729361,0.38655831458914858,0.37566934798100354,0.36478038137285851]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.097894954730741,15.740163955736724,15.382432956742708,14.666970958754675,13.951508960766642,13.236046962778609]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.38774103078143907,0.36189162872934311,0.33604222667724715,0.28434342257305528,0.23264461846886342,0.18094581436467155]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.67477181159658184,0.53981744927726549,0.40486308695794915,0.1349543623193164,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.455167768151661,1.1641342145213289,0.87310066089099669,0.29103355363033223,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,{"$f":"SUM(U27:U41)","v":33.714114796560047},{"$f":"SUM(V27:V41)","v":32.775453141039151},{"$f":"SUM(W27:W41)","v":31.836791485518262},29.959468174476473,28.508132779384336,27.482785300241847]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q487*Inputs!Q$94","v":3.3902896208839102}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q488*Inputs!Q$94","v":-0.46750240353676997}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q489*Inputs!Q$94","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q490*Inputs!Q$94","v":11.310931891719862}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q491*Inputs!Q$94","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q492*Inputs!Q$94","v":0.46208634471685461}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q493*Inputs!Q$94","v":0.24593345568668365}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q494*Inputs!Q$94","v":0.79017398556772578}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q495*Inputs!Q$94","v":18.655555551663621}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q496*Inputs!Q$94","v":0.41359043283353503}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q497*Inputs!Q$94","v":0.80972617391589818}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q498*Inputs!Q$94","v":3.3018282869560194}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q499*Inputs!Q$94","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q500*Inputs!Q$94","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E44:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,0,0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1566","v":4.0101194624999989E-2},{"$f":"Inputs!S1566","v":4.0101194624999989E-2},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":2.0910998067924347E-2},2.0910998067924343E-2,2.0910998067924343E-2,4.1821996135848687E-2,4.1821996135848687E-2,4.1821996135848687E-2,4.1821996135848687E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1582","v":-7.3729806666666658E-3},{"$f":"Inputs!S1582","v":-7.3729806666666658E-3},-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1239","v":0},{"$f":"Inputs!S1239","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1240","v":0.22716040096291262},{"$f":"Inputs!S1240","v":0.22716040096291262},9.3591474912017567E-2,9.3591474912017567E-2,9.359147491201758E-2,0.18718294982403516,0.18718294982403516,0.18718294982403519,0.18718294982403519]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1241","v":0},{"$f":"Inputs!S1241","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1242","v":6.4473750392632541E-3},{"$f":"Inputs!S1242","v":6.447375039263255E-3},5.9104157189253702E-3,5.9104157189253702E-3,5.9104157189253702E-3,1.182083143785074E-2,1.182083143785074E-2,1.1820831437850742E-2,1.1820831437850742E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1243","v":0},{"$f":"Inputs!S1243","v":0},3.2359665221932061E-3,3.2359665221932056E-3,3.2359665221932056E-3,6.4719330443864112E-3,6.4719330443864112E-3,6.4719330443864104E-3,6.4719330443864112E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1244","v":0.18819662722910738},{"$f":"Inputs!S1244","v":0.18819662722910738},5.4444833040725145E-3,5.4444833040725145E-3,5.4444833040725145E-3,1.0888966608145031E-2,1.0888966608145031E-2,1.0888966608145031E-2,1.0888966608145031E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1245","v":1.0999647989694294},{"$f":"Inputs!S1245","v":1.0999647989694294},0.3577309989940165,0.35773099899401645,0.35773099899401645,0.71546199798803289,0.71546199798803289,0.71546199798803289,0.71546199798803289]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1246","v":0},{"$f":"Inputs!S1246","v":0},2.5849402052095939E-2,2.5849402052095939E-2,2.5849402052095936E-2,5.1698804104191871E-2,5.1698804104191871E-2,5.1698804104191871E-2,5.1698804104191871E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1247","v":0},{"$f":"Inputs!S1247","v":0},0.13495436231931637,0.13495436231931637,0.13495436231931637,0.26990872463863275,0.1349543623193164,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1248","v":0.77781348258701311},{"$f":"Inputs!S1248","v":0.77781348258701311},0.29103355363033218,0.29103355363033223,0.29103355363033223,0.58206710726066446,0.29103355363033223,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1249","v":0},{"$f":"Inputs!S1249","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1250","v":0},{"$f":"Inputs!S1250","v":0},{"$f":"IF(T40>0,IF(T22>0.5,T40/T22/2,T40),T40)","v":0},{"$f":"IF(U40>0,IF(U22>0.5,U40/U22/2,U40),U40)","v":0},{"$f":"IF(V40>0,IF(V22>0.5,V40/V22/2,V40),V40)","v":0},{"$f":"IF(W40>0,IF(W22>0.5,W40/W22/2,W40),W40)","v":0},{"$f":"IF(X40>0,IF(X22>1,X40/X22,X40),X40)","v":0},0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.332310898746059,2.332310898746059,0.4739123300580293,{"$f":"SUM(U63:U77)","v":0.93866165552089398},{"$f":"SUM(V63:V77)","v":0.93866165552089398},{"$f":"SUM(W63:W77)","v":1.877323311041788},1.4513353950921393,1.0253474791424908,1.0253474791424908]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1377","v":4.7971533037712004E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1378","v":1.1992883259427998E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!Q1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.996441629714E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2412047005282734,3.2202937024603489,3.1993827043924243,3.1575607082565758,3.1157387121207272,3.0739167159848786,3.03209471984903]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.763019614882021,10.669428139970003,10.575836665057986,10.388653715233952,10.201470765409917,10.014287815585883,9.8271048657618483]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44328117891940277,0.43737076320047741,0.43146034748155204,0.41963951604370131,0.40781868460585058,0.39599785316799985,0.38417702173014912]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24269748916449044,0.23946152264229723,0.23622555612010401,0.22975362307571759,0.22328169003133116,0.21680975698694477,0.21033782394255834]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.40833624780543859,0.4028917645013661,0.39744728119729361,0.38655831458914858,0.37566934798100354,0.36478038137285851,0.35389141476471347]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.097894954730741,15.740163955736724,15.382432956742708,14.666970958754675,13.951508960766642,13.236046962778609,12.520584964790576]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.38774103078143907,0.36189162872934311,0.33604222667724715,0.28434342257305528,0.23264461846886342,0.18094581436467155,0.12924701026047969]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.67477181159658184,0.53981744927726549,0.40486308695794915,0.1349543623193164,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.455167768151661,1.1641342145213289,0.87310066089099669,0.29103355363033223,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,33.714114796560047,{"$f":"SUM(U171:U185)","v":32.775453141039151},{"$f":"SUM(V171:V185)","v":31.836791485518262},{"$f":"SUM(W171:W185)","v":29.959468174476473},28.508132779384336,27.482785300241847,26.457437821099354]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2412047005282734,3.2202937024603489,{"$f":"V337","v":3.1993827043924243},3.1575607082565758,3.1157387121207272,3.0739167159848786]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.763019614882021,10.669428139970003,10.575836665057986,10.388653715233952,10.201470765409917,10.014287815585883]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44328117891940277,0.43737076320047741,0.43146034748155204,0.41963951604370131,0.40781868460585058,0.39599785316799985]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24269748916449044,0.23946152264229723,0.23622555612010401,0.22975362307571759,0.22328169003133116,0.21680975698694477]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.40833624780543859,0.4028917645013661,0.39744728119729361,0.38655831458914858,0.37566934798100354,0.36478038137285851]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.097894954730741,15.740163955736724,15.382432956742708,14.666970958754675,13.951508960766642,13.236046962778609]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.38774103078143907,0.36189162872934311,0.33604222667724715,0.28434342257305528,0.23264461846886342,0.18094581436467155]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.67477181159658184,0.53981744927726549,0.40486308695794915,0.1349543623193164,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.455167768151661,1.1641342145213289,0.87310066089099669,0.29103355363033223,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,{"$f":"SUM(U193:U207)","v":33.714114796560047},{"$f":"SUM(V193:V207)","v":32.775453141039151},{"$f":"SUM(W193:W207)","v":31.836791485518262},{"$f":"SUM(X193:X207)","v":29.959468174476473},28.508132779384336,27.482785300241847]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3902896208839102,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,4.0101194624999989E-2,4.0101194624999989E-2,2.0910998067924347E-2,2.0910998067924343E-2,2.0910998067924343E-2,4.1821996135848687E-2,4.1821996135848687E-2,4.1821996135848687E-2,4.1821996135848687E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7.3729806666666658E-3,-7.3729806666666658E-3,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22716040096291262,0.22716040096291262,9.3591474912017567E-2,9.3591474912017567E-2,9.359147491201758E-2,0.18718294982403516,0.18718294982403516,0.18718294982403519,0.18718294982403519]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4473750392632541E-3,6.447375039263255E-3,5.9104157189253702E-3,5.9104157189253702E-3,5.9104157189253702E-3,1.182083143785074E-2,1.182083143785074E-2,1.1820831437850742E-2,1.1820831437850742E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2359665221932061E-3,3.2359665221932056E-3,3.2359665221932056E-3,6.4719330443864112E-3,6.4719330443864112E-3,6.4719330443864104E-3,6.4719330443864112E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18819662722910738,0.18819662722910738,5.4444833040725145E-3,5.4444833040725145E-3,5.4444833040725145E-3,1.0888966608145031E-2,1.0888966608145031E-2,1.0888966608145031E-2,1.0888966608145031E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0999647989694294,1.0999647989694294,0.3577309989940165,0.35773099899401645,0.35773099899401645,0.71546199798803289,0.71546199798803289,0.71546199798803289,0.71546199798803289]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5849402052095939E-2,2.5849402052095939E-2,2.5849402052095936E-2,5.1698804104191871E-2,5.1698804104191871E-2,5.1698804104191871E-2,5.1698804104191871E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13495436231931637,{"$f":"U73*U$191","v":0.13495436231931637},0.13495436231931637,0.26990872463863275,0.1349543623193164,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77781348258701311,0.77781348258701311,0.29103355363033218,0.29103355363033223,0.29103355363033223,0.58206710726066446,0.29103355363033223,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.332310898746059,2.332310898746059,{"$f":"SUM(T229:T243)","v":0.4739123300580293},{"$f":"SUM(U229:U243)","v":0.93866165552089398},{"$f":"SUM(V229:V243)","v":0.93866165552089398},{"$f":"SUM(W229:W243)","v":1.877323311041788},{"$f":"SUM(X229:X243)","v":1.4513353950921393},{"$f":"SUM(Y229:Y243)","v":1.0253474791424908},1.0253474791424908]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.7971533037712004E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1992883259427998E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.996441629714E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":3.2621156985961979},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":3.2412047005282734},3.2202937024603489,3.1993827043924243,3.1575607082565758,3.1157387121207272,3.0739167159848786,3.03209471984903]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.763019614882021,10.669428139970003,10.575836665057986,10.388653715233952,10.201470765409917,10.014287815585883,9.8271048657618483]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44328117891940277,0.43737076320047741,0.43146034748155204,0.41963951604370131,0.40781868460585058,0.39599785316799985,0.38417702173014912]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24269748916449044,0.23946152264229723,0.23622555612010401,0.22975362307571759,0.22328169003133116,0.21680975698694477,0.21033782394255834]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.40833624780543859,0.4028917645013661,0.39744728119729361,0.38655831458914858,0.37566934798100354,0.36478038137285851,0.35389141476471347]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.097894954730741,15.740163955736724,15.382432956742708,14.666970958754675,13.951508960766642,13.236046962778609,12.520584964790576]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.38774103078143907,0.36189162872934311,0.33604222667724715,0.28434342257305528,0.23264461846886342,0.18094581436467155,0.12924701026047969]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.67477181159658184,0.53981744927726549,0.40486308695794915,0.1349543623193164,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.455167768151661,1.1641342145213289,0.87310066089099669,0.29103355363033223,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,33.714114796560047,32.775453141039151,31.836791485518262,29.959468174476473,28.508132779384336,27.482785300241847,26.457437821099354]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":4.052473018248634E-2},4.0765161242145791E-2,{"$f":"(U417*U$359)","v":4.0765161242145791E-2},{"$f":"(W417*W$359)","v":8.2989997418148623E-2},8.395262023806209E-2,8.4911505450584859E-2,8.5865864536084996E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7735049143045353E-3,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13486990522728029,0.13536825674155414,0.13536825674155414,0.27433043404131335,0.27621114113355555,0.27801442705913404,0.27973524531778299]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5802337669361548E-3,5.5752198345611088E-3,5.5752198345611088E-3,1.1191788913492498E-2,1.1157245049344101E-2,1.111397912391735E-2,1.1061576624063421E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0551911260652711E-3,3.0524459862846234E-3,3.0524459862846234E-3,6.1275307812188266E-3,6.1086179342640049E-3,6.0849297382231807E-3,6.0562392461713998E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1403303966627784E-3,5.135711724744951E-3,5.135711724744951E-3,1.0309513032577799E-2,1.0277692345073215E-2,1.023783717754804E-2,1.0189565693930938E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2044255518115401,0.20246585579175749,0.20246585579175749,0.3990087341824039,0.38995844534891616,0.38020626161489002,0.3697227446658195]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1379663522815684E-3,4.8766823142718995E-3,4.8766823142718995E-3,8.716541567989072E-3,7.5596847184556835E-3,6.3395371879656319E-3,5.0536574780020438E-3]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0059095921631402E-2,8.4867153552215229E-3,8.4867153552215229E-3,1.0500863042847339E-2,3.5859937928930967E-3,-2.7691606226086421E-6,-2.8383896381738579E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1692773631532641E-2,1.8301882844180585E-2,1.8301882844180585E-2,2.264545906500021E-2,7.7333144250099741E-3,-5.9717866300864966E-6,-6.1210812958386585E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.42471227350211205},{"$f":"SUM(U363:U376)","v":0.42402793183472209},0.42402793183472209,0.82582086204499161,0.79654475498557398,0.77689973640501042,0.76767593409092116]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":2.117077197935054E-2},{"$f":"U229*V$360","v":2.1700041278834296E-2},{"$f":"V229*V$360","v":2.1700041278834296E-2},4.4485084621610306E-2,4.5597211737150561E-2,4.6737142030579319E-2,4.7905570581343794E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.47052283037716924,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4754146508804468E-2,9.7123000171524546E-2,9.7123000171524559E-2,0.19910215035162535,0.20407970411041598,0.20918169671317638,0.21441123913100577]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9838398474376881E-3,6.1334358436236289E-3,6.1334358436236289E-3,1.2573543479428437E-2,1.2887882066414148E-2,1.3210079118074503E-2,1.3540331096026363E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2761664054309068E-3,3.3580705655666785E-3,3.3580705655666785E-3,6.8840446594116899E-3,7.0561457758969819E-3,7.2325494202944048E-3,7.4133631558017648E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5121192303443931E-3,5.6499222111030013E-3,5.6499222111030013E-3,1.1582340532761155E-2,1.1871899046080183E-2,1.2168696522232186E-2,1.2472913935287988E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36217503272904999,0.3712294085472761,0.3712294085472761,0.76102028752191597,0.78004579470996382,0.79954693957771272,0.8195356130671555]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6170524949113538E-2,2.6824788072841367E-2,2.6824788072841364E-2,5.4990815549324792E-2,5.6365585938057912E-2,5.7774725586509354E-2,5.9219093726172081E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13663087830625495,0.14004665026391128,0.14004665026391128,0.28709563304101809,0.14713651193352181,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.29464901590225429,0.30201524129981061,0.30201524129981061,0.61913124466461178,0.31730476289061349,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0.4797996654808715},{"$f":"SUM(U381:U394)","v":0.97408055825449147},0.97408055825449147,1.9968651444217076,1.5823454982081149,1.1458518289685788,1.1744981246927932]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2814696567993336,3.3005347767626452,{"$f":"V561","v":3.3195998967259568},3.3581048095224952,3.3964602180234067,3.434634581443412]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.896726848512515,10.934972105082544,10.973217361652573,11.048445645342261,11.120577082365401,11.189409812711359]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44878798855782659,0.44822977254876406,0.44767155653970153,0.44628980197376561,0.44455916495669556,0.4424630649625384]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24571248040731802,0.24540685582803598,0.24510123124875394,0.24434471737056107,0.24339718952892808,0.24224956984685686]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.41340894227582947,0.41289473178947145,0.41238052130311342,0.41110769380293005,0.40951348710192309,0.40758262775723897]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.29787647280725,16.129112920051732,15.960349367296214,15.598337813956702,15.208250464595654,14.788909786632832]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.39255787423670307,0.37060976847813359,0.34866166271956411,0.3023873887382284,0.25358148751862619,0.20214629912008247]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.68315439153127466,0.55159445662258488,0.4200345217138951,0.14343975171572437,-1.1076642490434607E-4,-1.1353558552695471E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.4732450795112715,1.1895317210556415,0.90581836260001158,0.30933257700040007,-2.388714652034607E-4,-2.4484325183354719E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,{"$f":"SUM(U417:U431)","v":34.132939734639322},{"$f":"SUM(V417:V431)","v":33.582887108219559},{"$f":"SUM(W417:W431)","v":33.032834481799782},{"$f":"SUM(X417:X431)","v":31.861790199423069},31.075989456200528,30.70703736363696]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,3.3902896208839102,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0.79017398556772578},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0101194624999989E-2,4.0101194624999989E-2,-1.9353958203135801E-2,-1.9065119963311495E-2,-1.9065119963311495E-2,-3.8504912796538317E-2,-3.8355408500911528E-2,-3.817436342000554E-2,-3.7960293954741202E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7.3729806666666658E-3,-7.3729806666666658E-3,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.22716040096291262,0.22716040096291262,-4.0115758718475822E-2,-3.8245256570029598E-2,-3.8245256570029584E-2,-7.5228283689688008E-2,-7.2131437023139566E-2,-6.883273034595766E-2,-6.5324006186777223E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.4473750392632541E-3,6.447375039263255E-3,4.0360608050153332E-4,5.582160090625201E-4,5.582160090625201E-4,1.3817545659359394E-3,1.7306370170700469E-3,2.096099994157153E-3,2.4787544719629424E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2097527936563565E-4,3.0562457928205505E-4,3.0562457928205505E-4,7.5651387819286337E-4,9.4752784163297694E-4,1.147619682071224E-3,1.357123909630365E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.18819662722910738,0.18819662722910738,3.7178883368161469E-4,5.1421048635805038E-4,5.1421048635805038E-4,1.2728275001833555E-3,1.5942067010069685E-3,1.9308593446841459E-3,2.2833482413570499E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0999647989694294,1.0999647989694294,0.1577494809175099,0.1687635527555186,0.1687635527555186,0.36201155333951207,0.39008734936104766,0.41934067796282271,0.449812868401336]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1032558596831969E-2,2.1948105758569467E-2,2.1948105758569463E-2,4.6274273981335719E-2,4.8805901219602231E-2,5.1435188398543719E-2,5.4165436248170037E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12657178238462355,0.13155993490868975,0.13155993490868975,0.27659476999817073,0.14355051814062872,2.7691606226086421E-6,2.8383896381738579E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.77781348258701311,0.77781348258701311,0.27295624227072163,0.28371335845563,0.28371335845563,0.59648578559961152,0.30957144846560353,5.9717866300864966E-6,6.1210812958386585E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.332310898746059,2.332310898746059,5.5087391978759476E-2,{"$f":"SUM(U453:U467)","v":0.55005262641976937},{"$f":"SUM(V453:V467)","v":0.55005262641976937},{"$f":"SUM(W453:W467)","v":1.171044282376716},{"$f":"SUM(X453:X467)","v":0.78580074322254112},{"$f":"SUM(Y453:Y467)","v":0.36895209256356842},0.40682219060187197]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.7971533037712004E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1992883259427998E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.996441629714E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2814696567993336,3.3005347767626452,3.3195998967259568,3.3581048095224952,3.3964602180234067,3.434634581443412,3.472594875398153]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.896726848512515,10.934972105082544,10.973217361652573,11.048445645342261,11.120577082365401,11.189409812711359,11.254733818898137]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44878798855782659,0.44822977254876406,0.44767155653970153,0.44628980197376561,0.44455916495669556,0.4424630649625384,0.43998431049057546]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24571248040731802,0.24540685582803598,0.24510123124875394,0.24434471737056107,0.24339718952892808,0.24224956984685686,0.2408924459372265]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.41340894227582947,0.41289473178947145,0.41238052130311342,0.41110769380293005,0.40951348710192309,0.40758262775723897,0.40529927951588191]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.29787647280725,16.129112920051732,15.960349367296214,15.598337813956702,15.208250464595654,14.788909786632832,14.339096918231496]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.39255787423670307,0.37060976847813359,0.34866166271956411,0.3023873887382284,0.25358148751862619,0.20214629912008247,0.14798086287191242]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.68315439153127466,0.55159445662258488,0.4200345217138951,0.14343975171572437,-1.1076642490434607E-4,-1.1353558552695471E-4,-1.1637397516512857E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.4732450795112715,1.1895317210556415,0.90581836260001158,0.30933257700040007,-2.388714652034607E-4,-2.4484325183354719E-4,-2.5096433312938584E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,34.132939734639322,33.582887108219559,33.032834481799782,31.861790199423069,31.075989456200528,30.70703736363696,30.300215173035088]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,3.2814696567993336,3.3005347767626452,{"$f":"V727","v":3.3195998967259568},3.3581048095224952,3.3964602180234067,3.434634581443412]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.896726848512515,10.934972105082544,10.973217361652573,11.048445645342261,11.120577082365401,11.189409812711359]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44878798855782659,0.44822977254876406,0.44767155653970153,0.44628980197376561,0.44455916495669556,0.4424630649625384]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24571248040731802,0.24540685582803598,0.24510123124875394,0.24434471737056107,0.24339718952892808,0.24224956984685686]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.41340894227582947,0.41289473178947145,0.41238052130311342,0.41110769380293005,0.40951348710192309,0.40758262775723897]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.29787647280725,16.129112920051732,15.960349367296214,15.598337813956702,15.208250464595654,14.788909786632832]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.39255787423670307,0.37060976847813359,0.34866166271956411,0.3023873887382284,0.25358148751862619,0.20214629912008247]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.68315439153127466,0.55159445662258488,0.4200345217138951,0.14343975171572437,-1.1076642490434607E-4,-1.1353558552695471E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.4732450795112715,1.1895317210556415,0.90581836260001158,0.30933257700040007,-2.388714652034607E-4,-2.4484325183354719E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,34.132939734639322,33.582887108219559,33.032834481799782,31.861790199423069,31.075989456200528,30.70703736363696]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3902896208839102,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0101194624999989E-2,4.0101194624999989E-2,-1.9353958203135801E-2,-1.9065119963311495E-2,-1.9065119963311495E-2,-3.8504912796538317E-2,-3.8355408500911528E-2,-3.817436342000554E-2,-3.7960293954741202E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-7.3729806666666658E-3,-7.3729806666666658E-3,-0.46474932546286468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.22716040096291262,0.22716040096291262,-4.0115758718475822E-2,-3.8245256570029598E-2,-3.8245256570029584E-2,-7.5228283689688008E-2,-7.2131437023139566E-2,-6.883273034595766E-2,-6.5324006186777223E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.4473750392632541E-3,6.447375039263255E-3,4.0360608050153332E-4,5.582160090625201E-4,5.582160090625201E-4,1.3817545659359394E-3,1.7306370170700469E-3,2.096099994157153E-3,2.4787544719629424E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2097527936563565E-4,3.0562457928205505E-4,3.0562457928205505E-4,7.5651387819286337E-4,9.4752784163297694E-4,1.147619682071224E-3,1.357123909630365E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.18819662722910738,0.18819662722910738,3.7178883368161469E-4,5.1421048635805038E-4,5.1421048635805038E-4,1.2728275001833555E-3,1.5942067010069685E-3,1.9308593446841459E-3,2.2833482413570499E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0999647989694294,1.0999647989694294,0.1577494809175099,0.1687635527555186,0.1687635527555186,0.36201155333951207,0.39008734936104766,0.41934067796282271,0.449812868401336]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1032558596831969E-2,2.1948105758569467E-2,2.1948105758569463E-2,4.6274273981335719E-2,4.8805901219602231E-2,5.1435188398543719E-2,5.4165436248170037E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12657178238462355,0.13155993490868975,0.13155993490868975,0.27659476999817073,0.14355051814062872,2.7691606226086421E-6,2.8383896381738579E-6]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.77781348258701311,0.77781348258701311,0.27295624227072163,0.28371335845563,0.28371335845563,0.59648578559961152,0.30957144846560353,5.9717866300864966E-6,6.1210812958386585E-6]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.332310898746059,2.332310898746059,5.5087391978759476E-2,{"$f":"SUM(U619:U633)","v":0.55005262641976937},0.55005262641976937,1.171044282376716,0.78580074322254112,0.36895209256356842,0.40682219060187197]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.7971533037712004E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1992883259427998E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.996441629714E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,3.3902896208839102,3.3501884262589101,3.2621156985961979,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":3.2814696567993336},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":3.3005347767626452},3.3195998967259568,3.3581048095224952,3.3964602180234067,3.434634581443412,3.472594875398153]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.46750240353676997,-0.46012942287010333,-0.46474932546286468,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,11.310931891719862,11.08377149075695,10.856611089794038,10.896726848512515,10.934972105082544,10.973217361652573,11.048445645342261,11.120577082365401,11.189409812711359,11.254733818898137]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.46208634471685461,0.45563896967759138,0.44919159463832814,0.44878798855782659,0.44822977254876406,0.44767155653970153,0.44628980197376561,0.44455916495669556,0.4424630649625384,0.43998431049057546]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.24593345568668365,0.24593345568668365,0.24593345568668365,0.24571248040731802,0.24540685582803598,0.24510123124875394,0.24434471737056107,0.24339718952892808,0.24224956984685686,0.2408924459372265]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.79017398556772578,0.60197735833861843,0.41378073110951108,0.41340894227582947,0.41289473178947145,0.41238052130311342,0.41110769380293005,0.40951348710192309,0.40758262775723897,0.40529927951588191]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,18.655555551663621,17.55559075269419,16.455625953724759,16.29787647280725,16.129112920051732,15.960349367296214,15.598337813956702,15.208250464595654,14.788909786632832,14.339096918231496]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.41359043283353503,0.41359043283353503,0.41359043283353503,0.39255787423670307,0.37060976847813359,0.34866166271956411,0.3023873887382284,0.25358148751862619,0.20214629912008247,0.14798086287191242]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.80972617391589818,0.80972617391589818,0.80972617391589818,0.68315439153127466,0.55159445662258488,0.4200345217138951,0.14343975171572437,-1.1076642490434607E-4,-1.1353558552695471E-4,-1.1637397516512857E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.3018282869560194,2.5240148043690063,1.7462013217819932,1.4732450795112715,1.1895317210556415,0.90581836260001158,0.30933257700040007,-2.388714652034607E-4,-2.4484325183354719E-4,-2.5096433312938584E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,34.132939734639322,33.582887108219559,33.032834481799782,31.861790199423069,31.075989456200528,30.70703736363696,30.300215173035088]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,3.2080955699999993,3.1679943753749993,3.1278931807499992,3.1078425834374994,{"$f":"U893","v":3.0877919861249996},3.0677413888124998,3.0276401941874997,2.9875389995624997,2.9474378049374996]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,-0.44237883999999994,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,10.70308279,10.524698076833333,10.346313363666667,10.257121007083333,10.167928650499999,10.078736293916664,9.900351580749998,9.7219668675833315,9.543582154416665]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.43725384,0.426322494,0.41539114799999999,0.40992547499999998,0.40445980199999998,0.39899412899999998,0.38806278299999997,0.37713143699999996,0.36620009099999995]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.23271700000000001,0.22689907500000001,0.22108115,0.2181721875,0.215263225,0.2123542625,0.2065363375,0.2007184125,0.1949004875]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.7477100619999999,0.72901731044999996,0.71032455890000001,0.70097818312500004,0.69163180735000007,0.6822854315750001,0.66359268002500005,0.64489992847499999,0.62620717692499994]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,17.653006619999999,16.9468863552,16.240766090400001,15.887705958000002,15.534645825600002,15.181585693200002,14.475465428400001,13.769345163600001,13.063224898800001]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.39136409680000001,0.35222768712000002,0.31309127744000004,0.29352307260000005,0.27395486776000005,0.25438666292000006,0.21525025324000005,0.17611384356000004,0.13697743388000003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0.76621151640000007,0.61296921312000008,0.45972690984000009,0.38310575820000009,0.30648460656000009,0.22986345492000007,7.6621151640000024E-2,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.1243881452000002,2.49951051616,1.87463288712,1.5621940726000001,1.24975525808,0.93731644355999999,0.31243881452,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,36.821450800399994,35.486525103258337,33.70922056611667,32.820568297545833,31.931916028975003,31.043263760404169,29.265959223262502,27.877714652280833,26.878530047459165]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q487","v":3.2080955699999993}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q488","v":-0.44237883999999994}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q490","v":10.70308279}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q492","v":0.43725384}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q493","v":0.23271700000000001}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q494","v":0.7477100619999999}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q495","v":17.653006619999999}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q496","v":0.39136409680000001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q497","v":0.76621151640000007}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q498","v":3.1243881452000002}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,36.821450800399994,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0101194624999989E-2,4.0101194624999989E-2,2.0050597312499994E-2,2.0050597312499998E-2,2.0050597312499998E-2,4.0101194624999996E-2,4.0101194624999996E-2,4.0101194624999996E-2,4.0101194624999996E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-0.44237883999999994,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.17838471316666665,0.17838471316666668,8.919235658333334E-2,8.9192356583333327E-2,8.9192356583333327E-2,0.17838471316666663,0.17838471316666663,0.17838471316666663,0.17838471316666663]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0931346E-2,1.0931346E-2,5.4656729999999999E-3,5.4656729999999999E-3,5.4656729999999999E-3,1.0931346E-2,1.0931346E-2,1.0931345999999998E-2,1.0931345999999998E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8179249999999998E-3,5.8179249999999998E-3,2.9089624999999999E-3,2.9089624999999999E-3,2.9089624999999999E-3,5.8179249999999998E-3,5.8179249999999998E-3,5.8179249999999998E-3,5.8179249999999998E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.8692751549999997E-2,1.8692751549999997E-2,9.3463757750000005E-3,9.3463757750000005E-3,9.3463757750000005E-3,1.8692751550000004E-2,1.8692751550000001E-2,1.8692751550000001E-2,1.8692751549999997E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.70612026480000001,0.70612026480000001,0.3530601324,0.35306013240000006,0.35306013240000006,0.70612026480000012,0.70612026480000012,0.70612026480000001,0.70612026480000012]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.9136409679999998E-2,3.9136409680000005E-2,1.9568204840000002E-2,1.9568204840000002E-2,1.9568204840000002E-2,3.9136409680000012E-2,3.9136409680000012E-2,3.9136409680000012E-2,3.9136409680000005E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.15324230328000002,0.15324230328000002,7.662115164000001E-2,7.6621151640000024E-2,7.6621151640000024E-2,0.15324230328000005,7.6621151640000024E-2,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.62487762903999999,0.62487762903999999,0.31243881452,0.31243881452,0.31243881452,0.62487762903999999,0.31243881452,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.3349256971416668,1.7773045371416667,0.88865226857083335,0.88865226857083346,0.88865226857083346,1.7773045371416669,1.3882445709816666,0.9991846048216666,0.99918460482166671]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2012"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,3.2080955699999993,3.1679943753749993,3.1278931807499992,3.1078425834374994,3.0877919861249996,3.0677413888124998,3.0276401941874997,2.9875389995624997,2.9474378049374996,2.9073366103124996]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,-0.44237883999999994,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,10.70308279,10.524698076833333,10.346313363666667,10.257121007083333,10.167928650499999,10.078736293916664,9.900351580749998,9.7219668675833315,9.543582154416665,9.3651974412499985]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.43725384,0.426322494,0.41539114799999999,0.40992547499999998,0.40445980199999998,0.39899412899999998,0.38806278299999997,0.37713143699999996,0.36620009099999995,0.35526874499999994]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.23271700000000001,0.22689907500000001,0.22108115,0.2181721875,0.215263225,0.2123542625,0.2065363375,0.2007184125,0.1949004875,0.1890825625]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0.7477100619999999,0.72901731044999996,0.71032455890000001,0.70097818312500004,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0.69163180735000007},0.6822854315750001,0.66359268002500005,0.64489992847499999,0.62620717692499994,0.607514425375]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,17.653006619999999,16.9468863552,16.240766090400001,15.887705958000002,15.534645825600002,15.181585693200002,14.475465428400001,13.769345163600001,13.063224898800001,12.357104634000001]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.39136409680000001,0.35222768712000002,0.31309127744000004,0.29352307260000005,0.27395486776000005,0.25438666292000006,0.21525025324000005,0.17611384356000004,0.13697743388000003,9.7841024200000015E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0.76621151640000007,0.61296921312000008,0.45972690984000009,0.38310575820000009,0.30648460656000009,0.22986345492000007,7.6621151640000024E-2,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,3.1243881452000002,2.49951051616,1.87463288712,1.5621940726000001,1.24975525808,0.93731644355999999,0.31243881452,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,36.821450800399994,35.486525103258337,33.70922056611667,32.820568297545833,31.931916028975003,31.043263760404169,29.265959223262502,27.877714652280833,26.878530047459165,25.879345442637501]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,33.714114796560047,32.775453141039151,31.836791485518262,29.959468174476473,28.508132779384336,27.482785300241847]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,33.714114796560047,32.775453141039151,31.836791485518262,29.959468174476473,28.508132779384336,27.482785300241847]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,34.132939734639322,33.582887108219559,33.032834481799782,31.861790199423069,31.075989456200528,30.70703736363696]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,38.91261334040734,36.580302441661289,34.188027126618088,34.132939734639322,33.582887108219559,33.032834481799782,31.861790199423069,31.075989456200528,30.70703736363696]

{"sheet":"2013","index":28,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2013"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(S9>=1)*(S9-S$6)","v":79},{"$f":"(T9>=1)*(T9-T$6)","v":78.5},78,77.5,76.5,75.5,74.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(S10>=1)*(S10-S$6)","v":59},58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58.5,58,57.5,56.5,55.5,54.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38.5,38,37.5,36.5,35.5,34.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23.5,23,22.5,21.5,20.5,19.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8.5,8,7.5,6.5,5.5,4.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,3.5,3,2.5,1.5,0.5,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.575529693148894,14.482691924402722,{"$f":"V171","v":14.38985415565655},14.204178618164208,14.018503080671866,13.832827543179524]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.7411714708769823,5.6921016292455553,5.6430317876141283,5.5448921043512742,5.4467524210884202,5.3486127378255661]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.386460527740255,22.195123258272389,22.003785988804523,21.621111449868792,21.238436910933061,20.855762371997329]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2199165779509484,1.2040735055100271,1.1882304330691058,1.156544288187263,1.1248581433054201,1.0931719984235773]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,3.9835341684327317E-3,3.9317999584530857E-3,3.8800657484734397E-3,3.7765973285141482E-3,3.6731289085548567E-3,3.5696604885955647E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.3968580785545237,4.3397560255862828,4.2826539726180419,4.168449866681561,4.0542457607450801,3.9400416548085988]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.477468889538859,19.063054657846543,18.648640426154227,17.819811962769595,16.990983499384964,16.162155036000332]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.81439830828673077,0.76649252544633484,0.71858674260593891,0.62277517692514706,0.5269636112443552,0.43115204556356335]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.92651910418701,2.5084449464460086,2.0903707887050071,1.2542224732230043,0.41807415774100143,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6268927526016372,3.1087652165156889,2.5906376804297406,1.5543826082578445,0.51812753608594808,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,{"$f":"SUM(U27:U41)","v":75.169198937054261},{"$f":"SUM(V27:V41)","v":73.364435489230004},{"$f":"SUM(W27:W41)","v":71.559672041405733},67.950145145757205,64.340618250108662,61.667293048287092]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R487*Inputs!R$94","v":14.870042436195201}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R488*Inputs!R$94","v":5.8907612877813591}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R489*Inputs!R$94","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R490*Inputs!R$94","v":22.803910071981605}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R491*Inputs!R$94","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R492*Inputs!R$94","v":1.2432666219112805}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R493*Inputs!R$94","v":4.0352683784123777E-3}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R494*Inputs!R$94","v":4.4539601315227646}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R495*Inputs!R$94","v":20.98648406232838}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R496*Inputs!R$94","v":0.86230409112712669}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R497*Inputs!R$94","v":3.3445932619280114}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R498*Inputs!R$94","v":5.2708031590393061}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R499*Inputs!R$94","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R500*Inputs!R$94","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R44:R58)","v":79.73016039219344},0,0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1567","v":0.18009104587499997},{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.2837768746171306E-2},9.2837768746171306E-2,9.2837768746171292E-2,0.18567553749234258,0.18567553749234258,0.18567553749234261,0.18567553749234261]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1583","v":9.512399316666667E-2},4.9069841631427198E-2,4.9069841631427198E-2,4.9069841631427198E-2,9.813968326285441E-2,9.813968326285441E-2,9.8139683262854424E-2,9.8139683262854424E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1278","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1279","v":0.22611227477348425},0.19133726946786542,0.19133726946786542,0.19133726946786542,0.38267453893573083,0.38267453893573083,0.38267453893573083,0.38267453893573083]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1280","v":0},0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1281","v":7.5069715194108029E-3},1.5843072440921407E-2,1.5843072440921407E-2,1.584307244092141E-2,3.168614488184282E-2,3.168614488184282E-2,3.168614488184282E-2,3.168614488184282E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1282","v":0},5.173420997964587E-5,5.1734209979645863E-5,5.1734209979645863E-5,1.0346841995929173E-4,1.0346841995929173E-4,1.0346841995929174E-4,1.0346841995929173E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1283","v":0},5.7102052968240571E-2,5.7102052968240564E-2,5.7102052968240564E-2,0.11420410593648112,0.11420410593648113,0.11420410593648113,0.11420410593648113]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1284","v":1.094600941097204},0.41441423169231612,0.41441423169231612,0.41441423169231617,0.82882846338463234,0.82882846338463234,0.82882846338463234,0.82882846338463245]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1285","v":0},4.7905782840395927E-2,4.7905782840395927E-2,4.7905782840395927E-2,9.5811565680791855E-2,9.5811565680791855E-2,9.5811565680791855E-2,9.5811565680791855E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1286","v":0},0.41807415774100143,0.41807415774100143,0.41807415774100143,0.83614831548200286,0.83614831548200286,0.41807415774100143,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1287","v":1.1257828703517205},0.51812753608594819,0.51812753608594819,0.51812753608594819,1.0362550721718962,1.0362550721718964,0.51812753608594808,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1288","v":0},{"$f":"IF(T39>0,(IF(T21>0.5,T39/T21*T$6,T39)),T39)","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.7292180967834865,1.8047634478242673,{"$f":"SUM(U63:U77)","v":1.8047634478242673},{"$f":"SUM(V63:V77)","v":1.8047634478242673},{"$f":"SUM(W63:W77)","v":3.6095268956485342},3.6095268956485347,2.6733252018215845,1.7371235079946354]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1377","v":2.1583928425134527E-2}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1378","v":5.39598210628363E-3}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!R1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6979910531418155E-2,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.575529693148894,14.482691924402722,14.38985415565655,14.204178618164208,14.018503080671866,13.832827543179524,13.647152005687182]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.7411714708769823,5.6921016292455553,5.6430317876141283,5.5448921043512742,5.4467524210884202,5.3486127378255661,5.2504730545627121]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,22.803910071981605,22.57779779720812,22.386460527740255,22.195123258272389,22.003785988804523,21.621111449868792,21.238436910933061,20.855762371997329,20.473087833061598]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2199165779509484,1.2040735055100271,1.1882304330691058,1.156544288187263,1.1248581433054201,1.0931719984235773,1.0614858535417344]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,3.9835341684327317E-3,3.9317999584530857E-3,3.8800657484734397E-3,3.7765973285141482E-3,3.6731289085548567E-3,3.5696604885955647E-3,3.4661920686362732E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.3968580785545237,4.3397560255862828,4.2826539726180419,4.168449866681561,4.0542457607450801,3.9400416548085988,3.8258375488721175]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.477468889538859,19.063054657846543,18.648640426154227,17.819811962769595,16.990983499384964,16.162155036000332,15.3333265726157]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.81439830828673077,0.76649252544633484,0.71858674260593891,0.62277517692514706,0.5269636112443552,0.43115204556356335,0.33534047988277149]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.92651910418701,2.5084449464460086,2.0903707887050071,1.2542224732230043,0.41807415774100143,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6268927526016372,3.1087652165156889,2.5906376804297406,1.5543826082578445,0.51812753608594808,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,75.169198937054261,{"$f":"SUM(U171:U185)","v":73.364435489230004},{"$f":"SUM(V171:V185)","v":71.559672041405733},{"$f":"SUM(W171:W185)","v":67.950145145757205},64.340618250108662,61.667293048287092,59.930169540292454]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.575529693148894,14.482691924402722,{"$f":"V337","v":14.38985415565655},14.204178618164208,14.018503080671866,13.832827543179524]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.7411714708769823,5.6921016292455553,5.6430317876141283,5.5448921043512742,5.4467524210884202,5.3486127378255661]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.386460527740255,22.195123258272389,22.003785988804523,21.621111449868792,21.238436910933061,20.855762371997329]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2199165779509484,1.2040735055100271,1.1882304330691058,1.156544288187263,1.1248581433054201,1.0931719984235773]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,3.9835341684327317E-3,3.9317999584530857E-3,3.8800657484734397E-3,3.7765973285141482E-3,3.6731289085548567E-3,3.5696604885955647E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.3968580785545237,4.3397560255862828,4.2826539726180419,4.168449866681561,4.0542457607450801,3.9400416548085988]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.477468889538859,19.063054657846543,18.648640426154227,17.819811962769595,16.990983499384964,16.162155036000332]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.81439830828673077,0.76649252544633484,0.71858674260593891,0.62277517692514706,0.5269636112443552,0.43115204556356335]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.92651910418701,2.5084449464460086,2.0903707887050071,1.2542224732230043,0.41807415774100143,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6268927526016372,3.1087652165156889,2.5906376804297406,1.5543826082578445,0.51812753608594808,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,{"$f":"SUM(U193:U207)","v":75.169198937054261},{"$f":"SUM(V193:V207)","v":73.364435489230004},{"$f":"SUM(W193:W207)","v":71.559672041405733},{"$f":"SUM(X193:X207)","v":67.950145145757205},64.340618250108662,61.667293048287092]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.18009104587499997,9.2837768746171306E-2,9.2837768746171306E-2,9.2837768746171292E-2,0.18567553749234258,0.18567553749234258,0.18567553749234261,0.18567553749234261]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.512399316666667E-2,4.9069841631427198E-2,4.9069841631427198E-2,4.9069841631427198E-2,9.813968326285441E-2,9.813968326285441E-2,9.8139683262854424E-2,9.8139683262854424E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22611227477348425,0.19133726946786542,0.19133726946786542,0.19133726946786542,0.38267453893573083,0.38267453893573083,0.38267453893573083,0.38267453893573083]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5069715194108029E-3,1.5843072440921407E-2,1.5843072440921407E-2,1.584307244092141E-2,3.168614488184282E-2,3.168614488184282E-2,3.168614488184282E-2,3.168614488184282E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.173420997964587E-5,5.1734209979645863E-5,5.1734209979645863E-5,1.0346841995929173E-4,1.0346841995929173E-4,1.0346841995929174E-4,1.0346841995929173E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7102052968240571E-2,5.7102052968240564E-2,5.7102052968240564E-2,0.11420410593648112,0.11420410593648113,0.11420410593648113,0.11420410593648113]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.094600941097204,0.41441423169231612,0.41441423169231612,0.41441423169231617,0.82882846338463234,0.82882846338463234,0.82882846338463234,0.82882846338463245]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7905782840395927E-2,4.7905782840395927E-2,4.7905782840395927E-2,9.5811565680791855E-2,9.5811565680791855E-2,9.5811565680791855E-2,9.5811565680791855E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41807415774100143,{"$f":"U73*U$191","v":0.41807415774100143},0.41807415774100143,0.83614831548200286,0.83614831548200286,0.41807415774100143,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1257828703517205,0.51812753608594819,0.51812753608594819,0.51812753608594819,1.0362550721718962,1.0362550721718964,0.51812753608594808,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.7292180967834865,{"$f":"SUM(T229:T243)","v":1.8047634478242673},{"$f":"SUM(U229:U243)","v":1.8047634478242673},{"$f":"SUM(V229:V243)","v":1.8047634478242673},{"$f":"SUM(W229:W243)","v":3.6095268956485342},{"$f":"SUM(X229:X243)","v":3.6095268956485347},{"$f":"SUM(Y229:Y243)","v":2.6733252018215845},1.7371235079946354]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.1583928425134527E-2,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.39598210628363E-3,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.6979910531418155E-2,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":14.668367461895066},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":14.575529693148894},14.482691924402722,14.38985415565655,14.204178618164208,14.018503080671866,13.832827543179524,13.647152005687182]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.7411714708769823,5.6921016292455553,5.6430317876141283,5.5448921043512742,5.4467524210884202,5.3486127378255661,5.2504730545627121]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.386460527740255,22.195123258272389,22.003785988804523,21.621111449868792,21.238436910933061,20.855762371997329,20.473087833061598]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2199165779509484,1.2040735055100271,1.1882304330691058,1.156544288187263,1.1248581433054201,1.0931719984235773,1.0614858535417344]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,3.9835341684327317E-3,3.9317999584530857E-3,3.8800657484734397E-3,3.7765973285141482E-3,3.6731289085548567E-3,3.5696604885955647E-3,3.4661920686362732E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.3968580785545237,4.3397560255862828,4.2826539726180419,4.168449866681561,4.0542457607450801,3.9400416548085988,3.8258375488721175]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.477468889538859,19.063054657846543,18.648640426154227,17.819811962769595,16.990983499384964,16.162155036000332,15.3333265726157]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.81439830828673077,0.76649252544633484,0.71858674260593891,0.62277517692514706,0.5269636112443552,0.43115204556356335,0.33534047988277149]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.92651910418701,2.5084449464460086,2.0903707887050071,1.2542224732230043,0.41807415774100143,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6268927526016372,3.1087652165156889,2.5906376804297406,1.5543826082578445,0.51812753608594808,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,75.169198937054261,73.364435489230004,71.559672041405733,67.950145145757205,64.340618250108662,61.667293048287092,59.930169540292454]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0.18222273166664943},0.18331881909033884,{"$f":"(U417*U$359)","v":0.18331881909033884},{"$f":"(W417*W$359)","v":0.37326387615900736},0.37765800429016266,0.38203854890527639,0.38640208449846442]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.1931221502004386E-2,7.2207651892816915E-2,7.2207651892816915E-2,0.14637663954050836,0.14742633306353603,0.14843702586300225,0.14940611184427707]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28048029205105524,0.28155817276999623,0.28155817276999623,0.57076415151145155,0.57485720512231919,0.57879818381903558,0.58257692569738639]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.535164017146444E-2,1.5343090176943091E-2,1.5343090176943091E-2,3.0821895286963042E-2,3.0749847284747309E-2,3.0654933197866437E-2,3.0536054752088558E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0129479564275627E-5,5.0101560281980994E-5,5.0101560281980994E-5,1.0064628617286478E-4,1.0041101952940645E-4,1.0010108562491719E-4,9.9712898137997564E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5330818784626472E-2,5.5300002650833173E-2,5.5300002650833173E-2,0.11108915292918836,0.1108294754673753,0.11048738341189086,0.1100589183314651]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24711361300163151,0.24497130950770188,0.24497130950770188,0.48373184839401068,0.47378500559979503,0.46303848826062233,0.45145852942599107]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0712262794118192E-2,1.0242820623834194E-2,1.0242820623834194E-2,1.8639355602195273E-2,1.655752613992097E-2,1.4359955607281587E-2,1.2042158094172783E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1549335472105292E-2,3.6807309066582306E-2,3.6807309066582306E-2,5.421975875686199E-2,3.3340464810824262E-2,1.1383318818261608E-2,-1.2310237858895134E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1492909608412081E-2,4.5616022907679354E-2,4.5616022907679354E-2,6.7195614681524948E-2,4.1319494555064847E-2,1.4107571163105787E-2,-1.5256320182349627E-5]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0.95623495453163121},{"$f":"SUM(U363:U376)","v":0.94541530024700804},0.94541530024700804,1.8562029391478845,1.8066237673532748,1.7534055101319679,1.7225529289839419]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.3991077174441245E-2},{"$f":"U229*V$360","v":9.6340854103802248E-2},{"$f":"V229*V$360","v":9.6340854103802234E-2},0.19749875091279456,0.20243621968561443,0.20749712517775479,0.21268455330719863]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9679428254325537E-2,5.0921413960683663E-2,5.0921413960683663E-2,0.10438889861940152,0.10699862108488656,0.10967358661200872,0.11241542627730892]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19371422109541672,0.19855707662280209,0.19855707662280209,0.40704200707674426,0.4172180572536629,0.42764850868500437,0.43833972140212946]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6039888340555565E-2,1.6440885549069452E-2,1.6440885549069455E-2,3.3703815375592382E-2,3.4546410759982188E-2,3.5410071028981742E-2,3.6295322804706279E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2376895615085304E-5,5.3686318005462411E-5,5.3686318005462411E-5,1.1005695191119794E-4,1.1280837570897788E-4,1.1562858510170233E-4,1.1851929972924486E-4]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7811422439838347E-2,5.9256708000834282E-2,5.9256708000834282E-2,0.12147625140171026,0.12451315768675303,0.12762598662892183,0.13081663629464485]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41956243196318344,0.4300514927622629,0.43005149276226295,0.88160556016263902,0.90364569916670501,0.9262368416458725,0.94939276268701933]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.850090855118027E-2,4.9713431264959765E-2,4.9713431264959765E-2,0.10191253409316751,0.1044603474454967,0.1070718561316341,0.10974865253492494]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42326782467501461,0.43384952029188983,0.43384952029188983,0.88939151659837412,0.91162630451333349,0.46720848106308333,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52456414978699972,0.53767825353167453,0.53767825353167453,1.1022404197399325,1.1297964302334311,0.57902067049463324,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":1.8271837291765705},{"$f":"SUM(U381:U394)","v":1.8728633224059843},1.8728633224059843,3.8393698109322676,3.9353540562055738,2.9875087560529963,1.9898115946076615]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.756599116387275,14.843577081373811,{"$f":"V561","v":14.930555046360347},15.10632017160656,15.281541956211109,15.456083379938631]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.8124931057560882,5.8337793436882217,5.8550655816203552,5.8970533225414616,5.9374810345201112,5.9762444737711045]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.664563868163757,22.74756496431095,22.830566060458143,22.99428820489285,23.151927352761508,23.30307702789554]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2350714022227787,1.2339736068506524,1.2328758114785261,1.2299938913898967,1.2261973279146618,1.2214421900835466]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,4.033020962361568E-3,4.0294362046380868E-3,4.0258514469146056E-3,4.0164407811762726E-3,4.0040434249967016E-3,3.9885159255199166E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.4514795278675523,4.4475228225175512,4.44356611716755,4.4331790186950277,4.4194953364756504,4.4023567332586193]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.719434302269622,19.53435411901506,19.349273935760497,18.951400223991868,18.52153953042496,18.058341177039708]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.8245154453700646,0.78504483472893904,0.74557422408781349,0.66230104559684122,0.57439822429126552,0.481686323766913]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.9628747727251019,2.5658325614997946,2.1687903502744872,1.3336185924329751,0.45533275273046592,-4.9240951435580715E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6719490485089978,3.1798868178850026,2.6878245872610074,1.6527797822025998,0.56430284652423346,-6.1025280729398723E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,{"$f":"SUM(U417:U431)","v":76.103013610233603},{"$f":"SUM(V417:V431)","v":75.175565588074619},{"$f":"SUM(W417:W431)","v":74.248117565915649},{"$f":"SUM(X417:X431)","v":72.264950694131272},70.136220405278962,68.902117159357928]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,14.870042436195201,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},4.4539601315227646,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.18009104587499997,-8.8231654492208184E-2,-8.6977964986536593E-2,-8.6977964986536607E-2,-0.17576512524621279,-0.17522178460454824,-0.1745414237275216,-0.17371753119126579]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.512399316666667E-2,-2.2251793247678849E-2,-2.1286237932133252E-2,-2.1286237932133252E-2,-4.1987740921106839E-2,-4.0427711978649472E-2,-3.8763439250993528E-2,-3.6990685566968148E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22611227477348425,-8.6766070955638513E-2,-8.3001096147194142E-2,-8.3001096147194142E-2,-0.16372214443470728,-0.15763914786865629,-0.15114967513403121,-0.14423720429525694]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.5069715194108029E-3,6.8824816909112546E-4,1.0977953721263613E-3,1.0977953721263648E-3,2.8819200886293396E-3,3.7965634752348786E-3,4.7551378311153046E-3,5.7592680526177206E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2474160508096765E-6,3.5847577234814171E-6,3.5847577234814171E-6,9.4106657383331605E-6,1.2397356179571429E-5,1.5527499476785143E-5,1.8806401591247299E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4806036552118757E-3,3.9567053500011093E-3,3.9567053500011093E-3,1.0387098472521894E-2,1.3683682219377727E-2,1.7138603217030965E-2,2.0757717963179753E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.094600941097204,0.17244881896155193,0.18508018325456102,0.18508018325456108,0.39787371176862835,0.42986069356690998,0.46319835338525017,0.49793423326102826]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7788645757062075E-2,3.9470610641125572E-2,3.9470610641125572E-2,8.3273178490972238E-2,8.7902821305575737E-2,9.271190052435252E-2,9.7706494440752162E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38171848920290929,0.39704221122530753,0.39704221122530753,0.8351717578415121,0.87828583970250917,0.45582516224482172,1.2310237858895134E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1257828703517205,0.47307124017858765,0.49206223062399518,0.49206223062399518,1.0350448050584076,1.0884769356783663,0.56491309933152745,1.5256320182349627E-5]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.7292180967834865,0.87094877464493925,{"$f":"SUM(U453:U467)","v":0.92744802215897626},{"$f":"SUM(V453:V467)","v":0.92744802215897626},{"$f":"SUM(W453:W467)","v":1.9831668717843829},{"$f":"SUM(X453:X467)","v":2.1287302888522994},{"$f":"SUM(Y453:Y467)","v":1.2341032459210286},0.26725866562371958]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.1583928425134527E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.39598210628363E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6979910531418155E-2,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.756599116387275,14.843577081373811,14.930555046360347,15.10632017160656,15.281541956211109,15.456083379938631,15.629800911129896]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.8124931057560882,5.8337793436882217,5.8550655816203552,5.8970533225414616,5.9374810345201112,5.9762444737711045,6.0132351593380724]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.664563868163757,22.74756496431095,22.830566060458143,22.99428820489285,23.151927352761508,23.30307702789554,23.447314232190799]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2350714022227787,1.2339736068506524,1.2328758114785261,1.2299938913898967,1.2261973279146618,1.2214421900835466,1.2156829220309289]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,4.033020962361568E-3,4.0294362046380868E-3,4.0258514469146056E-3,4.0164407811762726E-3,4.0040434249967016E-3,3.9885159255199166E-3,3.9697095239286696E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.4514795278675523,4.4475228225175512,4.44356611716755,4.4331790186950277,4.4194953364756504,4.4023567332586193,4.3815990152954392]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.719434302269622,19.53435411901506,19.349273935760497,18.951400223991868,18.52153953042496,18.058341177039708,17.56040694377868]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.8245154453700646,0.78504483472893904,0.74557422408781349,0.66230104559684122,0.57439822429126552,0.481686323766913,0.38397982932616082]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.9628747727251019,2.5658325614997946,2.1687903502744872,1.3336185924329751,0.45533275273046592,-4.9240951435580715E-4,-5.0471975221470225E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6719490485089978,3.1798868178850026,2.6878245872610074,1.6527797822025998,0.56430284652423346,-6.1025280729398723E-4,-6.2550912747633689E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,76.103013610233603,75.175565588074619,74.248117565915649,72.264950694131272,70.136220405278962,68.902117159357928,68.634858493734228]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,14.756599116387275,14.843577081373811,{"$f":"V727","v":14.930555046360347},15.10632017160656,15.281541956211109,15.456083379938631]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.8124931057560882,5.8337793436882217,5.8550655816203552,5.8970533225414616,5.9374810345201112,5.9762444737711045]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.664563868163757,22.74756496431095,22.830566060458143,22.99428820489285,23.151927352761508,23.30307702789554]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2350714022227787,1.2339736068506524,1.2328758114785261,1.2299938913898967,1.2261973279146618,1.2214421900835466]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,4.033020962361568E-3,4.0294362046380868E-3,4.0258514469146056E-3,4.0164407811762726E-3,4.0040434249967016E-3,3.9885159255199166E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.4514795278675523,4.4475228225175512,4.44356611716755,4.4331790186950277,4.4194953364756504,4.4023567332586193]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.719434302269622,19.53435411901506,19.349273935760497,18.951400223991868,18.52153953042496,18.058341177039708]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.8245154453700646,0.78504483472893904,0.74557422408781349,0.66230104559684122,0.57439822429126552,0.481686323766913]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.9628747727251019,2.5658325614997946,2.1687903502744872,1.3336185924329751,0.45533275273046592,-4.9240951435580715E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6719490485089978,3.1798868178850026,2.6878245872610074,1.6527797822025998,0.56430284652423346,-6.1025280729398723E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,76.103013610233603,75.175565588074619,74.248117565915649,72.264950694131272,70.136220405278962,68.902117159357928]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.18009104587499997,-8.8231654492208184E-2,-8.6977964986536593E-2,-8.6977964986536607E-2,-0.17576512524621279,-0.17522178460454824,-0.1745414237275216,-0.17371753119126579]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.512399316666667E-2,-2.2251793247678849E-2,-2.1286237932133252E-2,-2.1286237932133252E-2,-4.1987740921106839E-2,-4.0427711978649472E-2,-3.8763439250993528E-2,-3.6990685566968148E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.22611227477348425,-8.6766070955638513E-2,-8.3001096147194142E-2,-8.3001096147194142E-2,-0.16372214443470728,-0.15763914786865629,-0.15114967513403121,-0.14423720429525694]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7.5069715194108029E-3,6.8824816909112546E-4,1.0977953721263613E-3,1.0977953721263648E-3,2.8819200886293396E-3,3.7965634752348786E-3,4.7551378311153046E-3,5.7592680526177206E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2474160508096765E-6,3.5847577234814171E-6,3.5847577234814171E-6,9.4106657383331605E-6,1.2397356179571429E-5,1.5527499476785143E-5,1.8806401591247299E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4806036552118757E-3,3.9567053500011093E-3,3.9567053500011093E-3,1.0387098472521894E-2,1.3683682219377727E-2,1.7138603217030965E-2,2.0757717963179753E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.094600941097204,0.17244881896155193,0.18508018325456102,0.18508018325456108,0.39787371176862835,0.42986069356690998,0.46319835338525017,0.49793423326102826]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7788645757062075E-2,3.9470610641125572E-2,3.9470610641125572E-2,8.3273178490972238E-2,8.7902821305575737E-2,9.271190052435252E-2,9.7706494440752162E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.38171848920290929,0.39704221122530753,0.39704221122530753,0.8351717578415121,0.87828583970250917,0.45582516224482172,1.2310237858895134E-5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.1257828703517205,0.47307124017858765,0.49206223062399518,0.49206223062399518,1.0350448050584076,1.0884769356783663,0.56491309933152745,1.5256320182349627E-5]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.7292180967834865,0.87094877464493925,{"$f":"SUM(U619:U633)","v":0.92744802215897626},0.92744802215897626,1.9831668717843829,2.1287302888522994,1.2341032459210286,0.26725866562371958]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.1583928425134527E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.39598210628363E-3,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6979910531418155E-2,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.870042436195201,14.668367461895066,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":14.756599116387275},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":14.843577081373811},14.930555046360347,15.10632017160656,15.281541956211109,15.456083379938631,15.629800911129896]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8907612877813591,5.7902413125084093,5.8124931057560882,5.8337793436882217,5.8550655816203552,5.8970533225414616,5.9374810345201112,5.9762444737711045,6.0132351593380724]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.803910071981605,22.57779779720812,22.664563868163757,22.74756496431095,22.830566060458143,22.99428820489285,23.151927352761508,23.30307702789554,23.447314232190799]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2432666219112805,1.2357596503918697,1.2350714022227787,1.2339736068506524,1.2328758114785261,1.2299938913898967,1.2261973279146618,1.2214421900835466,1.2156829220309289]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0352683784123777E-3,4.0352683784123777E-3,4.033020962361568E-3,4.0294362046380868E-3,4.0258514469146056E-3,4.0164407811762726E-3,4.0040434249967016E-3,3.9885159255199166E-3,3.9697095239286696E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4539601315227646,4.4539601315227646,4.4514795278675523,4.4475228225175512,4.44356611716755,4.4331790186950277,4.4194953364756504,4.4023567332586193,4.3815990152954392]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.98648406232838,19.891883121231174,19.719434302269622,19.53435411901506,19.349273935760497,18.951400223991868,18.52153953042496,18.058341177039708,17.56040694377868]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86230409112712669,0.86230409112712669,0.8245154453700646,0.78504483472893904,0.74557422408781349,0.66230104559684122,0.57439822429126552,0.481686323766913,0.38397982932616082]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3445932619280114,3.3445932619280114,2.9628747727251019,2.5658325614997946,2.1687903502744872,1.3336185924329751,0.45533275273046592,-4.9240951435580715E-4,-5.0471975221470225E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2708031590393061,4.1450202886875855,3.6719490485089978,3.1798868178850026,2.6878245872610074,1.6527797822025998,0.56430284652423346,-6.1025280729398723E-4,-6.2550912747633689E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,76.103013610233603,75.175565588074619,74.248117565915649,72.264950694131272,70.136220405278962,68.902117159357928,68.634858493734228]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.407283669999998,14.227192624124998,14.137147101187498,{"$f":"U893","v":14.047101578249999},13.957056055312499,13.776965009437498,13.596873963562498,13.416782917687497]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7074395899999999,5.6123155968333336,5.5647536002500004,5.5171916036666673,5.4696296070833341,5.3745056139166678,5.2793816207500015,5.1842576275833352]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.094247719999998,21.726010257999999,21.541891526999997,21.357772795999995,21.173654064999994,20.805416602999994,20.437179140999994,20.068941678999995]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.20457591,1.17446151225,1.1594043133750001,1.1443471145000002,1.1292899156250003,1.0991755178750002,1.0690611201250002,1.0389467223750002]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9096900000000004E-3,3.8119477500000005E-3,3.7630766250000003E-3,3.7142055000000001E-3,3.6653343749999999E-3,3.567592125E-3,3.4698498750000001E-3,3.3721076250000002E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3153519799999991,4.2074681804999994,4.1535262807499995,4.0995843809999997,4.0456424812499998,3.9377586817499997,3.8298748822499995,3.7219910827499993]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.333380379999998,19.520045164799999,19.1133775572,18.7067099496,18.300042342000001,17.486707126800002,16.673371911600004,15.860036696400003]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83546901119999994,0.75192211007999998,0.71014865951999995,0.66837520895999991,0.62660175839999988,0.54305485727999991,0.45950795615999995,0.37596105503999999]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2405088346000004,2.5924070676800004,2.2683561842200004,1.9443053007600004,1.6202544173000004,0.97215265038000021,0.32405088346000011,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1067746852000004,4.0854197481600005,3.5747422796400006,3.0640648111200006,2.5533873426000007,1.5320324055600003,0.51067746852000018,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,77.248941470999995,73.90105421017833,72.227110579767498,70.55316694935668,68.879223318945833,65.531336058124154,62.183448797302496,59.670289888460829]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R487","v":14.407283669999998}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R488","v":5.7074395899999999}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R490","v":22.094247719999998}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R492","v":1.20457591}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R493","v":3.9096900000000004E-3}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R494","v":4.3153519799999991}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R495","v":20.333380379999998}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R496","v":0.83546901119999994}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R497","v":3.2405088346000004}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R498","v":5.1067746852000004}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,77.248941470999995,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.18009104587499997,9.0045522937499983E-2,9.0045522937499983E-2,9.0045522937499997E-2,0.18009104587499999,0.18009104587499997,0.18009104587499997,0.18009104587499997]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.512399316666667E-2,4.7561996583333335E-2,4.7561996583333335E-2,4.7561996583333335E-2,9.5123993166666684E-2,9.5123993166666684E-2,9.5123993166666698E-2,9.5123993166666698E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.36823746199999996,0.18411873099999998,0.18411873099999998,0.18411873099999995,0.3682374619999999,0.3682374619999999,0.3682374619999999,0.3682374619999999]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.0114397750000001E-2,1.5057198874999999E-2,1.5057198875E-2,1.5057198875000002E-2,3.0114397750000008E-2,3.0114397750000008E-2,3.0114397750000004E-2,3.0114397750000004E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.7742250000000004E-5,4.8871125000000009E-5,4.8871125000000002E-5,4.8871125000000002E-5,9.7742250000000004E-5,9.7742250000000004E-5,9.7742250000000004E-5,9.7742250000000004E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.10788379949999997,5.3941899749999994E-2,5.3941899749999994E-2,5.3941899749999994E-2,0.10788379949999999,0.10788379949999999,0.10788379949999999,0.10788379949999997]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.81333521519999996,0.40666760759999998,0.40666760759999998,0.40666760760000004,0.81333521520000007,0.81333521520000007,0.81333521520000018,0.81333521520000018]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8.3546901119999989E-2,4.1773450560000001E-2,4.1773450559999994E-2,4.1773450559999994E-2,8.3546901119999989E-2,8.3546901119999989E-2,8.3546901119999989E-2,8.3546901120000003E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.6481017669200001,0.32405088346000005,0.32405088346000005,0.32405088346000005,0.64810176692000021,0.6481017669200001,0.32405088346000011,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0213549370400001,0.51067746852000007,0.51067746852000007,0.51067746852000007,1.0213549370400004,1.0213549370400001,0.51067746852000018,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.3478872608216665,1.6739436304108333,1.6739436304108333,1.6739436304108333,3.347887260821667,3.3478872608216665,2.5131589088416675,1.6784305568616666]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2013"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.407283669999998,14.227192624124998,14.137147101187498,14.047101578249999,13.957056055312499,13.776965009437498,13.596873963562498,13.416782917687497,13.236691871812496]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7074395899999999,5.6123155968333336,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":5.5647536002500004},5.5171916036666673,5.4696296070833341,5.3745056139166678,5.2793816207500015,5.1842576275833352,5.0891336344166689]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,22.094247719999998,21.726010257999999,21.541891526999997,21.357772795999995,21.173654064999994,20.805416602999994,20.437179140999994,20.068941678999995,19.700704216999995]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.20457591,1.17446151225,1.1594043133750001,1.1443471145000002,1.1292899156250003,1.0991755178750002,1.0690611201250002,1.0389467223750002,1.0088323246250002]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9096900000000004E-3,3.8119477500000005E-3,3.7630766250000003E-3,3.7142055000000001E-3,3.6653343749999999E-3,3.567592125E-3,3.4698498750000001E-3,3.3721076250000002E-3,3.2743653750000002E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.3153519799999991,4.2074681804999994,4.1535262807499995,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":4.0995843809999997},4.0456424812499998,3.9377586817499997,3.8298748822499995,3.7219910827499993,3.6141072832499992]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,20.333380379999998,19.520045164799999,19.1133775572,18.7067099496,18.300042342000001,17.486707126800002,16.673371911600004,15.860036696400003,15.046701481200003]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83546901119999994,0.75192211007999998,0.71014865951999995,0.66837520895999991,0.62660175839999988,0.54305485727999991,0.45950795615999995,0.37596105503999999,0.29241415391999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2405088346000004,2.5924070676800004,2.2683561842200004,1.9443053007600004,1.6202544173000004,0.97215265038000021,0.32405088346000011,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1067746852000004,4.0854197481600005,3.5747422796400006,3.0640648111200006,2.5533873426000007,1.5320324055600003,0.51067746852000018,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,77.248941470999995,73.90105421017833,72.227110579767498,70.55316694935668,68.879223318945833,65.531336058124154,62.183448797302496,59.670289888460829,57.991859331599159]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,75.169198937054261,73.364435489230004,71.559672041405733,67.950145145757205,64.340618250108662,61.667293048287092]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,75.169198937054261,73.364435489230004,71.559672041405733,67.950145145757205,64.340618250108662,61.667293048287092]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,76.103013610233603,75.175565588074619,74.248117565915649,72.264950694131272,70.136220405278962,68.902117159357928]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.73016039219344,76.973962384878533,76.103013610233603,75.175565588074619,74.248117565915649,72.264950694131272,70.136220405278962,68.902117159357928]

{"sheet":"2014","index":29,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2014"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(T9>=1)*(T9-T$6)","v":79.5},{"$f":"(U9>=1)*(U9-U$6)","v":79},78.5,77.5,76.5,75.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(T10>=1)*(T10-T$6)","v":59.5},59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59.5,59,58.5,57.5,56.5,55.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39.5,39,38.5,37.5,36.5,35.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24.5,24,23.5,22.5,21.5,20.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9.5,9,8.5,7.5,6.5,5.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4.5,4,3.5,2.5,1.5,0.5]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014",{"$f":"E25","v":"$, Jun 2014"},"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.4973964483067543,1.4879788605815547,{"$f":"V171","v":1.4785612728563551},1.4597260974059556,1.4408909219555561,1.4220557465051566]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.409973419515584,4.3729148193515872,4.3358562191875905,4.2617390188595978,4.1876218185316052,4.1135046182036126]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.3984344273042961,1.3807327256928494,1.3630310240814028,1.3276276208585092,1.2922242176356156,1.256820814412722]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,10.918850736300001,10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,{"$f":"SUM(U27:U41)","v":79.936981434512319},{"$f":"SUM(V27:V41)","v":77.689522773728612},{"$f":"SUM(W27:W41)","v":75.442064112944919},70.947146791377477,66.452229469810078,61.957312148242657]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S487*Inputs!S$94","v":1.668588663065848}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S488*Inputs!S$94","v":4.4874756764380539}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S489*Inputs!S$94","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S490*Inputs!S$94","v":19.713325307964304}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S491*Inputs!S$94","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S492*Inputs!S$94","v":1.4305125331949775}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S493*Inputs!S$94","v":1.0499999999999999E-5}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S494*Inputs!S$94","v":11.198821268000003}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S495*Inputs!S$94","v":29.78935886108853}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S496*Inputs!S$94","v":2.5612742260000001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S497*Inputs!S$94","v":6.9331096622000006}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S498*Inputs!S$94","v":4.6185580854159127}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S499*Inputs!S$94","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S500*Inputs!S$94","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S44:S58)","v":82.401034783367621},0,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},{"$f":"SUM(W44:W58)","v":0},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T27>0,(IF(T9>0.5,T27/T9*T$6,T27)),T27)","v":9.4175877251997126E-3},{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9*U$6,U27)),U27)","v":9.4175877251997126E-3},{"$f":"IF(V27>0,(IF(V9>0.5,V27/V9*V$6,V27)),V27)","v":9.4175877251997126E-3},{"$f":"IF(W27>0,(IF(W9>0.5,W27/W9*W$6,W27)),W27)","v":1.8835175450399429E-2},{"$f":"IF(X27>0,(IF(X9>0.5,X27/X9*X$6,X27)),X27)","v":1.8835175450399429E-2},1.8835175450399425E-2,1.8835175450399425E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T28>0,(IF(T10>0.5,T28/T10*T$6,T28)),T28)","v":3.7058600163996508E-2},3.7058600163996501E-2,3.7058600163996501E-2,7.4117200327993002E-2,7.4117200327993002E-2,7.4117200327993016E-2,7.4117200327993016E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16427771089970253,0.16427771089970253,0.1642777108997025,0.328555421799405,0.328555421799405,0.32855542179940506,0.32855542179940506]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7701701611446786E-2,1.7701701611446786E-2,1.7701701611446789E-2,3.5403403222893579E-2,3.5403403222893579E-2,3.5403403222893579E-2,3.5403403222893579E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3124999999999999E-7,1.3124999999999999E-7,1.3124999999999999E-7,2.6249999999999997E-7,2.6250000000000003E-7,2.6250000000000003E-7,2.6250000000000003E-7]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13998526585000004,0.13998526585000004,0.13998526585000001,0.27997053170000008,0.27997053170000008,0.27997053170000008,0.27997053170000008]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59578717722177066,0.59578717722177066,0.59578717722177066,1.1915743544435413,1.1915743544435413,1.1915743544435413,1.1915743544435413]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12806371129999999,0.12806371130000002,0.12806371130000002,0.2561274226000001,0.25612742260000004,0.25612742260000004,0.25612742260000004]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6933109662200001,0.69331096621999999,0.69331096621999999,1.38662193244,1.38662193244,1.38662193244,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46185580854159125,0.46185580854159131,0.46185580854159131,0.92371161708318261,0.9237116170831825,0.92371161708318261,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2474586607837077,{"$f":"SUM(U63:U77)","v":2.2474586607837077},{"$f":"SUM(V63:V77)","v":2.2474586607837077},{"$f":"SUM(W63:W77)","v":4.4949173215674154},4.4949173215674154,4.4949173215674154,3.3397505468058237]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},{"$f":"SUM(V81:V95)","v":0},{"$f":"SUM(W81:W95)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},{"$f":"SUM(V99:V113)","v":0},{"$f":"SUM(W99:W113)","v":0},0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1377","v":0.16177462703389406}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1378","v":4.0443656758473501E-2}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1379","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1380","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1381","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1382","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1383","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1384","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1385","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1386","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1387","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1388","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1389","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Inputs!S1390","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.20221828379236756,0,{"$f":"SUM(U117:U131)","v":0},{"$f":"SUM(V117:V131)","v":0},{"$f":"SUM(W117:W131)","v":0},0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},{"$f":"SUM(V135:V149)","v":0},{"$f":"SUM(W135:W149)","v":0},0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S709","v":1.4376404279234775E-2}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,{"$f":"SUM(U153:U167)","v":0},{"$f":"SUM(V153:V167)","v":0},{"$f":"SUM(W153:W167)","v":0},0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.4973964483067543,1.4879788605815547,1.4785612728563551,1.4597260974059556,1.4408909219555561,1.4220557465051566,1.4032205710547572]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.409973419515584,4.3729148193515872,4.3358562191875905,4.2617390188595978,4.1876218185316052,4.1135046182036126,4.0393874178756199]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981,17.906270488067577]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.3984344273042961,1.3807327256928494,1.3630310240814028,1.3276276208585092,1.2922242176356156,1.256820814412722,1.2214174111898284]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6,9.0562500000000016E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,10.918850736300001,10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002,9.6589833436500019]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596,23.235699911649053]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003,1.1525734017000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,79.936981434512319,{"$f":"SUM(U171:U185)","v":77.689522773728612},{"$f":"SUM(V171:V185)","v":75.442064112944919},{"$f":"SUM(W171:W185)","v":70.947146791377477},66.452229469810078,61.957312148242657,58.61756160143684]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"S191","v":1},{"$f":"T191","v":1},1,1,1,1,1]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.4973964483067543,1.4879788605815547,{"$f":"V337","v":1.4785612728563551},1.4597260974059556,1.4408909219555561,1.4220557465051566]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.409973419515584,4.3729148193515872,4.3358562191875905,4.2617390188595978,4.1876218185316052,4.1135046182036126]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.3984344273042961,1.3807327256928494,1.3630310240814028,1.3276276208585092,1.2922242176356156,1.256820814412722]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,10.918850736300001,10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,82.184440095296011,{"$f":"SUM(U193:U207)","v":79.936981434512319},{"$f":"SUM(V193:V207)","v":77.689522773728612},{"$f":"SUM(W193:W207)","v":75.442064112944919},{"$f":"SUM(X193:X207)","v":70.947146791377477},66.452229469810078,61.957312148242657]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.668588663065848,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4874756764380539,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4305125331949775,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E63*E$191","v":0},{"$f":"F63*F$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9.4175877251997126E-3,9.4175877251997126E-3,9.4175877251997126E-3,1.8835175450399429E-2,1.8835175450399429E-2,1.8835175450399425E-2,1.8835175450399425E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E64*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7058600163996508E-2,3.7058600163996501E-2,3.7058600163996501E-2,7.4117200327993002E-2,7.4117200327993002E-2,7.4117200327993016E-2,7.4117200327993016E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16427771089970253,0.16427771089970253,0.1642777108997025,0.328555421799405,0.328555421799405,0.32855542179940506,0.32855542179940506]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7701701611446786E-2,1.7701701611446786E-2,1.7701701611446789E-2,3.5403403222893579E-2,3.5403403222893579E-2,3.5403403222893579E-2,3.5403403222893579E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3124999999999999E-7,1.3124999999999999E-7,1.3124999999999999E-7,2.6249999999999997E-7,2.6250000000000003E-7,2.6250000000000003E-7,2.6250000000000003E-7]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13998526585000004,0.13998526585000004,0.13998526585000001,0.27997053170000008,0.27997053170000008,0.27997053170000008,0.27997053170000008]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59578717722177066,0.59578717722177066,0.59578717722177066,1.1915743544435413,1.1915743544435413,1.1915743544435413,1.1915743544435413]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12806371129999999,0.12806371130000002,0.12806371130000002,0.2561274226000001,0.25612742260000004,0.25612742260000004,0.25612742260000004]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6933109662200001,{"$f":"U73*U$191","v":0.69331096621999999},0.69331096621999999,1.38662193244,1.38662193244,1.38662193244,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46185580854159125,0.46185580854159131,0.46185580854159131,0.92371161708318261,0.9237116170831825,0.92371161708318261,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":2.2474586607837077},{"$f":"SUM(U229:U243)","v":2.2474586607837077},{"$f":"SUM(V229:V243)","v":2.2474586607837077},{"$f":"SUM(W229:W243)","v":4.4949173215674154},{"$f":"SUM(X229:X243)","v":4.4949173215674154},{"$f":"SUM(Y229:Y243)","v":4.4949173215674154},3.3397505468058237]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16177462703389406,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0443656758473501E-2,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.20221828379236756,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":1.506814036031954},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":1.4973964483067543},1.4879788605815547,1.4785612728563551,1.4597260974059556,1.4408909219555561,1.4220557465051566,1.4032205710547572]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.409973419515584,4.3729148193515872,4.3358562191875905,4.2617390188595978,4.1876218185316052,4.1135046182036126,4.0393874178756199]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981,17.906270488067577]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.3984344273042961,1.3807327256928494,1.3630310240814028,1.3276276208585092,1.2922242176356156,1.256820814412722,1.2214174111898284]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6,9.0562500000000016E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,10.918850736300001,10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002,9.6589833436500019]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596,23.235699911649053]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003,1.1525734017000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,79.936981434512319,77.689522773728612,75.442064112944919,70.947146791377477,66.452229469810078,61.957312148242657,58.61756160143684]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":1.8718904504722449E-2},1.8832999856100506E-2,{"$f":"(U417*U$359)","v":1.8832999856100506E-2},{"$f":"(W417*W$359)","v":3.8352961714247291E-2},3.8810922305337427E-2,3.9267810324910661E-2,3.9723285919021724E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5244751983488813E-2,5.5464956437595303E-2,5.5464956437595303E-2,0.11246934541479518,0.11331016049465319,0.11412272298761984,0.11490509475492566]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24489541846986532,0.24587156661065981,0.24587156661065981,0.49856731040479707,0.50229457414378786,0.50589659650072516,0.50936478586666945]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7592427684486316E-2,1.7588338344176776E-2,1.7588338344176776E-2,3.5356108301704846E-2,3.5298566593761148E-2,3.5216050232731694E-2,3.5107346449529675E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3043978394120668E-7,1.3040946335805552E-7,1.3040946335805552E-7,2.6214932984736303E-7,2.6172268446979506E-7,2.6111086349219411E-7,2.6030487478791949E-7]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13912112634229629,0.13908878779072945,0.13908878779072945,0.27959652290348547,0.2791414823960377,0.27848894203640279,0.27762931123228868]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37006833653213894,0.36717232229516472,0.36717232229516472,0.72635116957890078,0.71282370061887312,0.6981658887298573,0.68232967143350387]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.181829110986871E-2,3.0602886313124057E-2,3.0602886313124057E-2,5.6471292021921346E-2,5.1072154757998006E-2,4.5367766073364804E-2,3.9346237857776196E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6128888226481959E-2,7.8478967995664506E-2,7.8478967995664506E-2,0.12588321821344292,9.2157361158570011E-2,5.6666534239570063E-2,1.9343567623896017E-2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7375592264910943E-2,5.2279523883437033E-2,5.2279523883437033E-2,8.385832384387587E-2,6.1391517839405781E-2,3.7748960082309761E-2,1.2885904738709318E-2]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":1.0209638675580435},{"$f":"SUM(U363:U376)","v":1.0053804799361155},1.0053804799361155,1.9569065145465006,1.8863007020311087,1.8109415323183555,1.7306354661811953]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":9.5345808783542287E-3},{"$f":"U229*V$360","v":9.7729454003130812E-3},{"$f":"V229*V$360","v":9.7729454003130812E-3},2.003453807064182E-2,2.0535401522407865E-2,2.1048786560468054E-2,2.1575006224479751E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7518973097192251E-2,3.8456947424622037E-2,3.8456947424622037E-2,7.8836742220475167E-2,8.0807660775987042E-2,8.2827852295386722E-2,8.4898548602771393E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16631850605361806,0.17047646870495847,0.17047646870495844,0.34947676084516482,0.35821367986629393,0.36716902186295125,0.37634824740952499]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7921606957502865E-2,1.8369647131440431E-2,1.8369647131440434E-2,3.7657776619452889E-2,3.8599221034939214E-2,3.9564201560812688E-2,4.0553306599833E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3288049729926506E-7,1.3620250973174667E-7,1.3620250973174667E-7,2.7921514495008064E-7,2.8619552357383271E-7,2.9335041166317849E-7,3.0068417195475792E-7]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14172427992927875,0.14526738692751068,0.14526738692751065,0.29779814320139686,0.3052430967814318,0.31287417420096753,0.32069602855599166]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60318854395241339,0.61826825755122361,0.61826825755122361,1.2674499279800084,1.2991361761795086,1.3316145805839961,1.3649049450985957]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12965462585549342,0.13289599150188075,0.13289599150188075,0.27243678257885562,0.27924770214332695,0.28622889469691004,0.29338461706433278]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.70192385504264831,0.71947195141871423,0.71947195141871423,1.4749175004083641,1.5117904379185731,1.5495851988665372,0.79416241441910029]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46759336776808236,0.47928320196228436,0.47928320196228436,0.9825305640226828,1.0070938281232498,1.032271173826331,0.52903897658599452]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":2.2753784724150812},{"$f":"SUM(U381:U394)","v":2.3322629342254575},2.3322629342254575,4.7811390151621875,4.9006674905412417,5.0231841778047714,3.8255623912447962]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.5159983596583222,1.5250584141141097,{"$f":"V561","v":1.5341184685698972},1.5524368922135026,1.5707124129964321,1.5889314367608747]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.4647577985658771,4.4817658075788502,4.4987738165918234,4.5324064197861436,4.56490891950481,4.5962037901970429]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.79190222038055,19.867297318286251,19.942692416191953,20.091782965751584,20.235863860029077,20.374591434666851]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.4158069496427264,1.4150256408554627,1.414244332068199,1.4119426637504509,1.4086420093092729,1.4042938579811919]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.0497559286641942E-5,1.049176624026825E-5,1.0485973193894558E-5,1.046890737879184E-5,1.0444434539687802E-5,1.0412194991516817E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.196218114413021,11.19003951527624,11.183860916139459,11.165659295841547,11.139557681456152,11.105172449291587]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.556238653668256,29.305142718412196,29.054046783156135,28.512948024755026,27.926635549194391,27.293186857340253]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4634378912543755,2.3611447860656187,2.2588516808768619,2.0428861903199276,1.8147106429345987,1.5738495143110534]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.3173146953838337,5.6763217119607843,5.0353287285377348,3.6862944463428136,2.2666613695828106,0.77374270495584341]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.2083403099127414,3.7813366318338941,3.3543329537550468,2.4556607135762398,1.5099584032923958,0.51543618954837456]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,82.184440095296011,{"$f":"SUM(U417:U431)","v":80.930025490438979},{"$f":"SUM(V417:V431)","v":79.603143036149646},{"$f":"SUM(W417:W431)","v":78.276260581860313},{"$f":"SUM(X417:X431)","v":75.45202808124462},72.437661292734475,69.225418647248063]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},{"$f":"F45","v":0},{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,1.668588663065848,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4874756764380539,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4305125331949775,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q52","v":0},0,11.198821268000003,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,82.401034783367621,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1843236263682206E-3,-9.0600544557874248E-3,-9.0600544557874248E-3,-1.8318423643605471E-2,-1.8275520782929561E-2,-1.8219023764442607E-2,-1.8148279694541972E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7725778886296562E-2,-1.7008009012973266E-2,-1.7008009012973266E-2,-3.3632603194320015E-2,-3.2502499718666145E-2,-3.129487069223312E-2,-3.000654615215427E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.8576912416247258E-2,-7.5395097905701342E-2,-7.5395097905701369E-2,-0.14909054955963225,-0.14408089427749393,-0.13872757463777391,-0.13301653845714445]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2917927301654923E-4,7.8130878726365496E-4,7.8130878726365843E-4,2.3016683177480429E-3,3.3006544411780664E-3,4.3481513280809944E-3,5.445960150303325E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4407133580583825E-9,5.7930463736911493E-9,5.7930463736911493E-9,1.7065815102717614E-8,2.4472839104037651E-8,3.2239548170984378E-8,4.0379297166838424E-8]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6031535869824596E-3,6.1785991367812321E-3,6.1785991367812043E-3,1.8201620297911392E-2,2.6101614385394101E-2,3.4385232164564739E-2,4.3066717323702985E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23312020742027445,0.25109593525605889,0.25109593525605889,0.54109875840110766,0.58631247556063548,0.63344869185413877,0.68257527366509185]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7836334745624712E-2,0.1022931051887567,0.1022931051887567,0.21596549055693426,0.22817554738532894,0.24086112862354525,0.25403837920655659]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61579496681616641,0.64099298342304967,0.64099298342304967,1.3490342821949213,1.4196330767600032,1.4929186646269672,0.7748188467952043]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4102177755031714,0.42700367807884732,0.42700367807884732,0.89867224017880698,0.94570231028384399,0.99452221374402128,0.51615307184728521]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2544146048570373,{"$f":"SUM(U453:U467)","v":1.3268824542893418},{"$f":"SUM(V453:V467)","v":1.3268824542893416},{"$f":"SUM(W453:W467)","v":2.824232500615687},{"$f":"SUM(X453:X467)","v":3.0143667885101335},{"$f":"SUM(Y453:Y467)","v":3.212242645486417},2.0949269250636005]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16177462703389406,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.0443656758473501E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.20221828379236756,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.5159983596583222,1.5250584141141097,1.5341184685698972,1.5524368922135026,1.5707124129964321,1.5889314367608747,1.6070797164554167]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.4647577985658771,4.4817658075788502,4.4987738165918234,4.5324064197861436,4.56490891950481,4.5962037901970429,4.6262103363491969]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.79190222038055,19.867297318286251,19.942692416191953,20.091782965751584,20.235863860029077,20.374591434666851,20.507607973123996]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.4158069496427264,1.4150256408554627,1.414244332068199,1.4119426637504509,1.4086420093092729,1.4042938579811919,1.3988478978308885]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.0497559286641942E-5,1.049176624026825E-5,1.0485973193894558E-5,1.046890737879184E-5,1.0444434539687802E-5,1.0412194991516817E-5,1.0371815694349979E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.196218114413021,11.19003951527624,11.183860916139459,11.165659295841547,11.139557681456152,11.105172449291587,11.062105731967884]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.556238653668256,29.305142718412196,29.054046783156135,28.512948024755026,27.926635549194391,27.293186857340253,26.610611583675162]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4634378912543755,2.3611447860656187,2.2588516808768619,2.0428861903199276,1.8147106429345987,1.5738495143110534,1.3198111351044968]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.3173146953838337,5.6763217119607843,5.0353287285377348,3.6862944463428136,2.2666613695828106,0.77374270495584341,-1.076141839360889E-3]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.2083403099127414,3.7813366318338941,3.3543329537550468,2.4556607135762398,1.5099584032923958,0.51543618954837456,-7.1688229891064825E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,80.930025490438979,79.603143036149646,78.276260581860313,75.45202808124462,72.437661292734475,69.225418647248063,67.130491722184459]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,1.5159983596583222,1.5250584141141097,{"$f":"V727","v":1.5341184685698972},1.5524368922135026,1.5707124129964321,1.5889314367608747]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.4647577985658771,4.4817658075788502,4.4987738165918234,4.5324064197861436,4.56490891950481,4.5962037901970429]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.79190222038055,19.867297318286251,19.942692416191953,20.091782965751584,20.235863860029077,20.374591434666851]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.4158069496427264,1.4150256408554627,1.414244332068199,1.4119426637504509,1.4086420093092729,1.4042938579811919]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.0497559286641942E-5,1.049176624026825E-5,1.0485973193894558E-5,1.046890737879184E-5,1.0444434539687802E-5,1.0412194991516817E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.196218114413021,11.19003951527624,11.183860916139459,11.165659295841547,11.139557681456152,11.105172449291587]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.556238653668256,29.305142718412196,29.054046783156135,28.512948024755026,27.926635549194391,27.293186857340253]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4634378912543755,2.3611447860656187,2.2588516808768619,2.0428861903199276,1.8147106429345987,1.5738495143110534]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.3173146953838337,5.6763217119607843,5.0353287285377348,3.6862944463428136,2.2666613695828106,0.77374270495584341]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.2083403099127414,3.7813366318338941,3.3543329537550468,2.4556607135762398,1.5099584032923958,0.51543618954837456]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,82.184440095296011,80.930025490438979,79.603143036149646,78.276260581860313,75.45202808124462,72.437661292734475,69.225418647248063]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.668588663065848,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.4874756764380539,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4305125331949775,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1843236263682206E-3,-9.0600544557874248E-3,-9.0600544557874248E-3,-1.8318423643605471E-2,-1.8275520782929561E-2,-1.8219023764442607E-2,-1.8148279694541972E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.7725778886296562E-2,-1.7008009012973266E-2,-1.7008009012973266E-2,-3.3632603194320015E-2,-3.2502499718666145E-2,-3.129487069223312E-2,-3.000654615215427E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.8576912416247258E-2,-7.5395097905701342E-2,-7.5395097905701369E-2,-0.14909054955963225,-0.14408089427749393,-0.13872757463777391,-0.13301653845714445]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2917927301654923E-4,7.8130878726365496E-4,7.8130878726365843E-4,2.3016683177480429E-3,3.3006544411780664E-3,4.3481513280809944E-3,5.445960150303325E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4407133580583825E-9,5.7930463736911493E-9,5.7930463736911493E-9,1.7065815102717614E-8,2.4472839104037651E-8,3.2239548170984378E-8,4.0379297166838424E-8]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6031535869824596E-3,6.1785991367812321E-3,6.1785991367812043E-3,1.8201620297911392E-2,2.6101614385394101E-2,3.4385232164564739E-2,4.3066717323702985E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23312020742027445,0.25109593525605889,0.25109593525605889,0.54109875840110766,0.58631247556063548,0.63344869185413877,0.68257527366509185]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7836334745624712E-2,0.1022931051887567,0.1022931051887567,0.21596549055693426,0.22817554738532894,0.24086112862354525,0.25403837920655659]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.61579496681616641,0.64099298342304967,0.64099298342304967,1.3490342821949213,1.4196330767600032,1.4929186646269672,0.7748188467952043]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4102177755031714,0.42700367807884732,0.42700367807884732,0.89867224017880698,0.94570231028384399,0.99452221374402128,0.51615307184728521]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E242,IF(E$580=CCA,E466,IF(E596>0,(IF(E22>0.5,E596/E22*E$6,E596)),E596)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2544146048570373,{"$f":"SUM(U619:U633)","v":1.3268824542893418},1.3268824542893416,2.824232500615687,3.0143667885101335,3.212242645486417,2.0949269250636005]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.16177462703389406,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.0443656758473501E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.20221828379236756,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4376404279234775E-2,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.506814036031954,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":1.5159983596583222},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":1.5250584141141097},1.5341184685698972,1.5524368922135026,1.5707124129964321,1.5889314367608747,1.6070797164554167]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4470320196795807,4.4647577985658771,4.4817658075788502,4.4987738165918234,4.5324064197861436,4.56490891950481,4.5962037901970429,4.6262103363491969]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.79190222038055,19.867297318286251,19.942692416191953,20.091782965751584,20.235863860029077,20.374591434666851,20.507607973123996]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4161361289157428,1.4158069496427264,1.4150256408554627,1.414244332068199,1.4119426637504509,1.4086420093092729,1.4042938579811919,1.3988478978308885]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.0497559286641942E-5,1.049176624026825E-5,1.0485973193894558E-5,1.046890737879184E-5,1.0444434539687802E-5,1.0412194991516817E-5,1.0371815694349979E-5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.196218114413021,11.19003951527624,11.183860916139459,11.165659295841547,11.139557681456152,11.105172449291587,11.062105731967884]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.556238653668256,29.305142718412196,29.054046783156135,28.512948024755026,27.926635549194391,27.293186857340253,26.610611583675162]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4634378912543755,2.3611447860656187,2.2588516808768619,2.0428861903199276,1.8147106429345987,1.5738495143110534,1.3198111351044968]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.3173146953838337,5.6763217119607843,5.0353287285377348,3.6862944463428136,2.2666613695828106,0.77374270495584341,-1.076141839360889E-3]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.2083403099127414,3.7813366318338941,3.3543329537550468,2.4556607135762398,1.5099584032923958,0.51543618954837456,-7.1688229891064825E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,80.930025490438979,79.603143036149646,78.276260581860313,75.45202808124462,72.437661292734475,69.225418647248063,67.130491722184459]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.668588663065848,1.6581599839216865,{"$f":"U893","v":1.6477313047775251},1.6373026256333636,1.6164452673450405,1.5955879090567173,1.5747305507683942]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4874756764380539,4.4500800458010703,4.4126844151640867,4.3752887845271031,4.3004975232531359,4.2257062619791688,4.1509150007052016]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4305125331949775,1.4126311265300402,1.3947497198651029,1.3768683132001656,1.3411054998702912,1.3053426865404167,1.2695798732105423]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,10.918850736300001,10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,82.401034783367621,80.15204829563848,77.903061807909353,75.654075320180198,71.156102344721887,66.658129369263605,62.160156393805302]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S487","v":1.668588663065848}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S488","v":4.4874756764380539}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S490","v":19.713325307964304}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S492","v":1.4305125331949775}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S493","v":1.0499999999999999E-5}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S494","v":11.198821268000003}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S495","v":29.78935886108853}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S496","v":2.5612742260000001}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S497","v":6.9331096622000006}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S498","v":4.6185580854159127}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.401034783367621,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.042867914416155E-2,1.042867914416155E-2,1.042867914416155E-2,2.0857358288323104E-2,2.0857358288323104E-2,2.0857358288323101E-2,2.0857358288323101E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7395630636983784E-2,3.7395630636983784E-2,3.7395630636983784E-2,7.4791261273967569E-2,7.4791261273967583E-2,7.4791261273967583E-2,7.4791261273967596E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16427771089970253,0.16427771089970253,0.1642777108997025,0.328555421799405,0.328555421799405,0.32855542179940506,0.32855542179940506]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7881406664937219E-2,1.7881406664937219E-2,1.7881406664937215E-2,3.5762813329874431E-2,3.5762813329874431E-2,3.5762813329874431E-2,3.5762813329874431E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3124999999999999E-7,1.3124999999999999E-7,1.3124999999999999E-7,2.6249999999999997E-7,2.6250000000000003E-7,2.6250000000000003E-7,2.6250000000000003E-7]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13998526585000004,0.13998526585000004,0.13998526585000001,0.27997053170000008,0.27997053170000008,0.27997053170000008,0.27997053170000008]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59578717722177066,0.59578717722177066,0.59578717722177066,1.1915743544435413,1.1915743544435413,1.1915743544435413,1.1915743544435413]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12806371129999999,0.12806371130000002,0.12806371130000002,0.2561274226000001,0.25612742260000004,0.25612742260000004,0.25612742260000004]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.6933109662200001,0.69331096621999999,0.69331096621999999,1.38662193244,1.38662193244,1.38662193244,0.6933109662200001]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46185580854159125,0.46185580854159131,0.46185580854159131,0.92371161708318261,0.9237116170831825,0.92371161708318261,0.46185580854159125]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2489864877291472,2.2489864877291472,2.2489864877291472,4.4979729754582944,4.4979729754582944,4.4979729754582944,3.3428062006967028]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.668588663065848,1.6581599839216865,1.6477313047775251,1.6373026256333636,1.6164452673450405,1.5955879090567173,1.5747305507683942,1.5538731924800711]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4874756764380539,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":4.4500800458010703},4.4126844151640867,4.3752887845271031,4.3004975232531359,4.2257062619791688,4.1509150007052016,4.0761237394312344]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.713325307964304,19.5490475970646,19.384769886164896,19.220492175265193,18.891936753465789,18.563381331666385,18.234825909866981,17.906270488067577]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4305125331949775,1.4126311265300402,1.3947497198651029,1.3768683132001656,1.3411054998702912,1.3053426865404167,1.2695798732105423,1.2338170598806679]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0499999999999999E-5,1.036875E-5,1.02375E-5,1.010625E-5,9.8437500000000004E-6,9.5812500000000008E-6,9.3187500000000012E-6,9.0562500000000016E-6]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,11.198821268000003,11.058836002150002,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":10.918850736300001},10.778865470450002,10.498894938750002,10.218924407050002,9.938953875350002,9.6589833436500019]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.78935886108853,29.193571683866761,28.597784506644992,28.001997329423222,26.81042297497968,25.618848620536138,24.427274266092596,23.235699911649053]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5612742260000001,2.4332105147000003,2.3051468034000004,2.1770830921000006,1.9209556695000005,1.6648282469000004,1.4087008243000003,1.1525734017000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9331096622000006,6.2397986959800003,5.5464877297599999,4.8531767635399996,3.4665548310999998,2.0799328986600001,0.6933109662200001,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6185580854159127,4.1567022768743218,3.6948464683327304,3.2329906597911391,2.3092790427079564,1.3855674256247739,0.46185580854159125,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82.401034783367621,80.15204829563848,77.903061807909353,75.654075320180198,71.156102344721887,66.658129369263605,62.160156393805302,58.817350193108616]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,79.936981434512319,77.689522773728612,75.442064112944919,70.947146791377477,66.452229469810078,61.957312148242657]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,79.936981434512319,77.689522773728612,75.442064112944919,70.947146791377477,66.452229469810078,61.957312148242657]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,80.930025490438979,79.603143036149646,78.276260581860313,75.45202808124462,72.437661292734475,69.225418647248063]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.184440095296011,80.930025490438979,79.603143036149646,78.276260581860313,75.45202808124462,72.437661292734475,69.225418647248063]

{"sheet":"2014_Jul-Dec","index":30,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX Jul to Dec 2014"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(U9>=1)*(U9-U$6)","v":79.5},{"$f":"(V9>=1)*(V9-V$6)","v":79},78,77,76]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(U10>=1)*(U10-U$6)","v":59.5},59,58,57,56]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59.5,59,58,57,56]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39.5,39,38,37,36]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24.5,24,23,22,21]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9.5,9,8,7,6]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4.5,4,3,2,1]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0},0,0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6424253127775046,{"$f":"V171","v":2.6258062856531179},2.5925682314043441,2.5593301771555703,2.5260921229067965]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":43.06031204243962},{"$f":"SUM(V27:V41)","v":41.993889286704075},{"$f":"SUM(W27:W41)","v":40.927466530968509},38.794621019497413,36.661775508026302,34.528929996555206]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T487","v":2.6590443399018913}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T488","v":0.22639632124298414}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T490","v":14.331867538676665}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T492","v":1.8041307000835867}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T494","v":1.0124228365658292}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T495","v":17.207247164137065}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T496","v":0.65574627124368756}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T497","v":2.1238039308689487}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T498","v":3.0396529397189593}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T500","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T44:T58)","v":43.06031204243962},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U27>0,(IF(U9>0.5,U27/U9,U27)*U$6),U27)","v":1.6619027124386822E-2},1.6619027124386822E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773637E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8866360103582012E-3,1.8866360103582012E-3,3.7732720207164019E-3,3.7732720207164024E-3,3.7732720207164024E-3,3.7732720207164024E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11943222948897221,0.11943222948897221,0.23886445897794445,0.23886445897794442,0.23886445897794442,0.23886445897794442]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2551633751044832E-2,2.2551633751044835E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2655285457072864E-2,1.2655285457072866E-2,2.5310570914145732E-2,2.5310570914145732E-2,2.5310570914145736E-2,2.5310570914145736E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34414494328274131,0.34414494328274126,0.68828988656548251,0.68828988656548251,0.68828988656548262,0.68828988656548251]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2787313562184381E-2,3.2787313562184381E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368748E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21238039308689488,0.21238039308689488,0.42476078617378976,0.42476078617378982,0.42476078617378976,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30396529397189592,0.30396529397189592,0.60793058794379184,0.60793058794379184,0.60793058794379173,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(X39>0,(IF(X21>0.5,X39/X21,X39)*X$6),X39)","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U63:U77)","v":1.0664227557355515},{"$f":"SUM(V63:V77)","v":1.0664227557355515},2.1328455114711029,2.1328455114711029,2.1328455114711025,2.1328455114711025]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T81:T95)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S27+S45-S63-S81-S99-S117-S135-S153","v":0},{"$f":"T27+T45-T63-T81-T99-T117-T135-T153","v":2.6590443399018913},{"$f":"U27+U45-U63-U81-U99-U117-U135-U153","v":2.6424253127775046},2.6258062856531179,2.5925682314043441,2.5593301771555703,2.5260921229067965,2.4928540686580227]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S28+S46-S64-S82-S100-S118-S136-S154","v":0},0.22639632124298414,0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854,0.20752996113940214]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887,13.137545243786942]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281,1.5786143625731384]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649,0.88586998199510081]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134,13.76579773130965]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251,0.32787313562184378]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,{"$f":"SUM(U171:U185)","v":41.993889286704075},{"$f":"SUM(V171:V185)","v":40.927466530968509},{"$f":"SUM(W171:W185)","v":38.794621019497413},{"$f":"SUM(X171:X185)","v":36.661775508026302},34.528929996555206,32.396084485084103]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6264167933246694,2.6100016883663901,{"$f":"V337","v":2.5935865834081109},2.5607563734915524,2.5279261635749939,2.4950959536584354]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22361834706428363,0.22175486083874793,0.21989137461321223,0.21616440216214083,0.21243742971106944,0.20871045725999804]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.156009743212449,14.038042995352345,13.920076247492242,13.684142751772034,13.448209256051827,13.21227576033162]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7819932886967027,1.7597183725879939,1.7374434564792851,1.6928936242618675,1.6483437920444499,1.6037939598270323]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989,0.98749999999999993,0.97499999999999998,0.95,0.92499999999999993,0.89999999999999991]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.996107300882898,16.656185154865241,16.316263008847585,15.636418716812269,14.956574424776953,14.276730132741637]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64769999999999983,0.61531499999999983,0.58292999999999984,0.51815999999999984,0.45338999999999985,0.38861999999999985]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0977439999999996,1.8879695999999997,1.6781951999999998,1.2586463999999999,0.83909759999999989,0.41954879999999994]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0023551721033468,2.702119654893012,2.4018841376826772,1.801413103262008,1.2009420688413388,0.6004710344206694]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":42.531944645284348},{"$f":"SUM(V193:V207)","v":41.478607326903727},{"$f":"SUM(W193:W207)","v":40.425270008523107},{"$f":"SUM(X193:X207)","v":38.318595371761873},36.211920735000632,34.105246098239398]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":2.6264167933246694},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22361834706428363,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.156009743212449,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7819932886967027,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.996107300882898,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64769999999999983,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0977439999999996,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0023551721033468,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U193>0,(IF(U9>0.5,U193/U9,U193)*U$6),U193)","v":1.6415104958279185E-2},{"$f":"IF(V193>0,(IF(V9>0.5,V193/V9,V193)*V$6),V193)","v":1.6415104958279182E-2},3.2830209916558363E-2,3.2830209916558363E-2,3.2830209916558363E-2,3.2830209916558363E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U194>0,(IF(U10>0.5,U194/U10,U194)*U$6),U194)","v":1.8634862255356968E-3},1.8634862255356968E-3,3.7269724510713936E-3,3.7269724510713936E-3,3.7269724510713936E-3,3.7269724510713936E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11796674786010374,0.11796674786010375,0.2359334957202075,0.2359334957202075,0.2359334957202075,0.2359334957202075]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2274916108708784E-2,2.2274916108708784E-2,4.4549832217417568E-2,4.4549832217417568E-2,4.4549832217417568E-2,4.4549832217417568E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2499999999999999E-2,1.2499999999999999E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33992214601765797,0.33992214601765797,0.67984429203531604,0.67984429203531604,0.67984429203531604,0.67984429203531604]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.238499999999999E-2,3.238499999999999E-2,6.476999999999998E-2,6.476999999999998E-2,6.476999999999998E-2,6.476999999999998E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20977439999999997,0.20977439999999997,0.41954879999999994,0.4195488,0.41954879999999994,0.41954879999999994]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3002355172103347,0.30023551721033465,0.60047103442066929,0.60047103442066929,0.6004710344206694,0.6004710344206694]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":1.0533373183806201},{"$f":"SUM(V229:V243)","v":1.0533373183806201},{"$f":"SUM(W229:W243)","v":2.1066746367612401},{"$f":"SUM(X229:X243)","v":2.1066746367612401},{"$f":"SUM(Y229:Y243)","v":2.1066746367612401},2.1066746367612401]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":2.6264167933246694},2.6100016883663901,2.5935865834081109,2.5607563734915524,2.5279261635749939,2.4950959536584354,2.4622657437418769]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22361834706428363,0.22175486083874793,0.21989137461321223,0.21616440216214083,0.21243742971106944,0.20871045725999804,0.20498348480892664]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.156009743212449,14.038042995352345,13.920076247492242,13.684142751772034,13.448209256051827,13.21227576033162,12.976342264611413]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7819932886967027,1.7597183725879939,1.7374434564792851,1.6928936242618675,1.6483437920444499,1.6037939598270323,1.5592441276096147]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989,0.98749999999999993,0.97499999999999998,0.95,0.92499999999999993,0.89999999999999991,0.87499999999999989]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.996107300882898,16.656185154865241,16.316263008847585,15.636418716812269,14.956574424776953,14.276730132741637,13.596885840706321]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64769999999999983,0.61531499999999983,0.58292999999999984,0.51815999999999984,0.45338999999999985,0.38861999999999985,0.32384999999999986]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0977439999999996,1.8879695999999997,1.6781951999999998,1.2586463999999999,0.83909759999999989,0.41954879999999994,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0023551721033468,2.702119654893012,2.4018841376826772,1.801413103262008,1.2009420688413388,0.6004710344206694,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,41.478607326903727,40.425270008523107,38.318595371761873,36.211920735000632,34.105246098239398,31.99857146147815]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},3.3032873255894407E-2,{"$f":"(U417*U$359)","v":3.3032873255894407E-2},{"$f":"(W417*W$359)","v":6.7276027020216941E-2},6.8084909427094414E-2,6.8892188437428128E-2,6.9697278329886592E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.8124844979065598E-3,2.8124844979065598E-3,5.7038421604390533E-3,5.747330866530901E-3,5.7894291065770653E-3,5.8300401768339571E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.17804244811609315,0.17804244811609315,0.36107790911141013,0.36383093253385285,0.36649593343422304,0.36906679004677806]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.2412420830533433E-2,2.2412420830533433E-2,4.5068117313875132E-2,4.5010154736237443E-2,4.492112645639669E-2,4.4799515415853752E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2577163434170513E-2,1.2577163434170513E-2,2.529084570617918E-2,2.5258318884666803E-2,2.5208358943512442E-2,2.5140114555997451E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21376281926790291,0.21376281926790291,0.42323189172357989,0.41573432496484791,0.40759735993585211,0.39879371270230346]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1462287563122404E-3,8.1462287563122404E-3,1.5120618398845797E-2,1.3776275293253449E-2,1.2355264645882205E-2,1.0854593294084117E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.6383669131050586E-2,2.6383669131050586E-2,4.3529786582572741E-2,3.346142372279115E-2,2.286243660340638E-2,1.1712586738225625E-2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7761111686970938E-2,3.7761111686970938E-2,6.2301157761262653E-2,4.7891009856333121E-2,3.2721416332556326E-2,1.6763411251430483E-2]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0.53493121897683471},0.53493121897683471,1.0486001957783815,1.018794680285608,0.98684351389583436,0.95265804251139341]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":1.7034502802496486E-2},{"$f":"V229*V$360","v":1.7034502802496482E-2},3.4920730745117784E-2,3.5793749013745733E-2,3.6688592739089372E-2,3.7605807557566595E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.9338019106171552E-3,1.9338019106171552E-3,3.9642939167651679E-3,4.0634012646842974E-3,4.1649862963014043E-3,4.2691109537089387E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.12241803522619646,0.12241803522619647,0.25095697221370278,0.25723089651904529,0.26366166893202142,0.27025321065532193]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.3115424594820945E-2,2.3115424594820945E-2,4.7386620419382935E-2,4.8571285929867501E-2,4.9785568078114184E-2,5.1030207280067033E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2971667593499683E-2,1.2971667593499683E-2,2.6591918566674349E-2,2.7256716530841205E-2,2.7938134444112233E-2,2.8636587805215035E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.35274856686480971,0.35274856686480971,0.72313456207285998,0.74121292612468148,0.75974324927779835,0.77873683050974318]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.3606996401238973E-2,3.3606996401238973E-2,6.8894342622539878E-2,7.0616701188103384E-2,7.2382118717805949E-2,7.4191671685751095E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21768990291406717,0.21768990291406717,0.44626430097383768,0.45742090849818368,0.46885643121063814,0.48057784199090403]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.31156442632119319,0.31156442632119313,0.63870707395844595,0.654674750807407,0.67104161957759223,0.68781766006703193]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":1.0930833246289398},1.0930833246289398,2.2408208154893265,2.2968413358765596,2.354262369273473,2.4131189285053098]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6750427103552892,{"$f":"V561","v":2.6910410808086871},2.7233963770837861,2.7556875374971348,2.7878911331954734]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22727500383027355,0.22815368641756295,0.22989323466123684,0.23157716426308345,0.2332016070733591]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.387491951566561,14.443116364456458,14.553237301354166,14.659837337368973,14.762671601871174]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.8034276963192992,1.8027246925550118,1.800406189449504,1.7968450582558739,1.7919806166341565]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,1.0120283324065,1.0116338282471709,1.0103327553866757,1.0083343577405013,1.0056045822399016]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,17.06826141654016,16.929275668943255,16.629372998593976,16.303894397434142,15.951748508092196]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.63028550359876079,0.60482473595383401,0.55105101173013993,0.49421058583528998,0.43418373176336622]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9324976970859322,1.7411914633029157,1.3384569489116509,0.91449746413625843,0.46850346952902666]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7658496250847371,2.4920463104505148,1.9156403942533315,1.3088566533022576,0.67053645005722173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":43.06031204243962},{"$f":"SUM(V417:V431)","v":42.502159936787521},{"$f":"SUM(W417:W431)","v":41.944007831135409},{"$f":"SUM(X417:X431)","v":40.751787211424464},39.473740555833515,38.106321700455872]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":2.6590443399018913},{"$f":"U45","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T46","v":0.22639632124298414},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U58","v":0},0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":43.06031204243962},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5998370453397921E-2,-1.5998370453397925E-2,-3.2355296275099157E-2,-3.2291160413348681E-2,-3.2203595698338756E-2,-3.2091470772319997E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.786825872894046E-4,-8.786825872894046E-4,-1.7395482436738854E-3,-1.6839296018466036E-3,-1.6244428102756611E-3,-1.5609292231250184E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5.5624412889896696E-2,-5.5624412889896682E-2,-0.11012093689770736,-0.10660003601480755,-0.10283426450220162,-9.881357939145613E-2]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0300376428751241E-4,7.0300376428751241E-4,2.3185031055078034E-3,3.5611311936300585E-3,4.8644416217174941E-3,6.2306918642132808E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9450415932917003E-4,3.9450415932917003E-4,1.3010728604951685E-3,1.9983976461744012E-3,2.729775500599791E-3,3.496473249217584E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13898574759690679,0.13898574759690679,0.29990267034928009,0.32547860115983357,0.35214588934194624,0.37994311780743972]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5460767644926732E-2,2.5460767644926732E-2,5.3773724223694079E-2,5.6840425894849937E-2,6.0026854071923742E-2,6.3337078391666982E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19130623378301659,0.19130623378301659,0.40273451439126495,0.42395948477539253,0.44599399460723177,0.46886525525267841]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27380331463422225,0.27380331463422219,0.57640591619718329,0.6067837409510739,0.63832020324503591,0.6710542488156015]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0.55815210565210505},{"$f":"SUM(V453:V467)","v":0.55815210565210505},{"$f":"SUM(W453:W467)","v":1.1922206197109451},{"$f":"SUM(X453:X467)","v":1.2780466555909515},{"$f":"SUM(Y453:Y467)","v":1.367418855377639},1.4604608859939163]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6750427103552892,2.6910410808086871,2.7233963770837861,2.7556875374971348,2.7878911331954734,2.8199826039677935]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22727500383027355,0.22815368641756295,0.22989323466123684,0.23157716426308345,0.2332016070733591,0.23476253629648411]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.387491951566561,14.443116364456458,14.553237301354166,14.659837337368973,14.762671601871174,14.86148518126263]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.8034276963192992,1.8027246925550118,1.800406189449504,1.7968450582558739,1.7919806166341565,1.7857499247699433]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,1.0120283324065,1.0116338282471709,1.0103327553866757,1.0083343577405013,1.0056045822399016,1.002108108990684]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,17.06826141654016,16.929275668943255,16.629372998593976,16.303894397434142,15.951748508092196,15.571805390284757]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.63028550359876079,0.60482473595383401,0.55105101173013993,0.49421058583528998,0.43418373176336622,0.37084665337169925]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9324976970859322,1.7411914633029157,1.3384569489116509,0.91449746413625843,0.46850346952902666,-3.6178572365175299E-4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7658496250847371,2.4920463104505148,1.9156403942533315,1.3088566533022576,0.67053645005722173,-5.1779875837976164E-4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,42.502159936787521,41.944007831135409,40.751787211424464,39.473740555833515,38.106321700455872,36.645860814461955]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6424253127775046,{"$f":"V727","v":2.6258062856531179},2.5925682314043441,2.5593301771555703,2.5260921229067965]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6619027124386822E-2,1.6619027124386822E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773637E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8866360103582012E-3,1.8866360103582012E-3,3.7732720207164019E-3,3.7732720207164024E-3,3.7732720207164024E-3,3.7732720207164024E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11943222948897221,0.11943222948897221,0.23886445897794445,0.23886445897794442,0.23886445897794442,0.23886445897794442]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2551633751044832E-2,2.2551633751044835E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2655285457072864E-2,1.2655285457072866E-2,2.5310570914145732E-2,2.5310570914145732E-2,2.5310570914145736E-2,2.5310570914145736E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34414494328274131,0.34414494328274126,0.68828988656548251,0.68828988656548251,0.68828988656548262,0.68828988656548251]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2787313562184381E-2,3.2787313562184381E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368748E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21238039308689488,0.21238039308689488,0.42476078617378976,0.42476078617378982,0.42476078617378976,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30396529397189592,0.30396529397189592,0.60793058794379184,0.60793058794379184,0.60793058794379173,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":1.0664227557355515},1.0664227557355515,2.1328455114711029,2.1328455114711029,2.1328455114711025,2.1328455114711025]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":2.6590443399018913},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":2.6424253127775046},2.6258062856531179,2.5925682314043441,2.5593301771555703,2.5260921229067965,2.4928540686580227]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854,0.20752996113940214]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887,13.137545243786942]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281,1.5786143625731384]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649,0.88586998199510081]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134,13.76579773130965]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251,0.32787313562184378]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206,32.396084485084103]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,{"$f":"U893","v":2.6424253127775046},2.6258062856531179,2.5925682314043441,2.5593301771555703,2.5260921229067965]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22639632124298414,0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,0.99976755110875637,0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T487","v":2.6590443399018913}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T488","v":0.22639632124298414}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T490","v":14.331867538676665}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T492","v":1.8041307000835867}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T494","v":1.0124228365658292}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T495","v":17.207247164137065}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T496","v":0.65574627124368756}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T497","v":2.1238039308689487}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T498","v":3.0396529397189593}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6619027124386822E-2,1.6619027124386822E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773644E-2,3.3238054248773637E-2]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8866360103582012E-3,1.8866360103582012E-3,3.7732720207164019E-3,3.7732720207164024E-3,3.7732720207164024E-3,3.7732720207164024E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11943222948897221,0.11943222948897221,0.23886445897794445,0.23886445897794442,0.23886445897794442,0.23886445897794442]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2551633751044832E-2,2.2551633751044835E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2,4.5103267502089671E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2655285457072864E-2,1.2655285457072866E-2,2.5310570914145732E-2,2.5310570914145732E-2,2.5310570914145736E-2,2.5310570914145736E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34414494328274131,0.34414494328274126,0.68828988656548251,0.68828988656548251,0.68828988656548262,0.68828988656548251]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2787313562184381E-2,3.2787313562184381E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368762E-2,6.5574627124368748E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21238039308689488,0.21238039308689488,0.42476078617378976,0.42476078617378982,0.42476078617378976,0.42476078617378976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30396529397189592,0.30396529397189592,0.60793058794379184,0.60793058794379184,0.60793058794379173,0.60793058794379173]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0664227557355515,1.0664227557355515,2.1328455114711029,2.1328455114711029,2.1328455114711025,2.1328455114711025]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2014"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6590443399018913,2.6424253127775046,2.6258062856531179,2.5925682314043441,2.5593301771555703,2.5260921229067965,2.4928540686580227]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0.22639632124298414},0.22450968523262593,0.22262304922226772,0.21884977720155133,0.21507650518083493,0.21130323316011854,0.20752996113940214]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.331867538676665,14.212435309187693,14.093003079698722,13.854138620720777,13.615274161742832,13.376409702764887,13.137545243786942]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8041307000835867,1.7815790663325419,1.7590274325814972,1.7139241650794075,1.6688208975773178,1.6237176300752281,1.5786143625731384]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0124228365658292,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0.99976755110875637},0.98711226565168353,0.96180169473753785,0.93649112382339217,0.91118055290924649,0.88586998199510081]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.207247164137065,16.863102220854323,16.51895727757158,15.830667391006099,15.142377504440617,14.454087617875134,13.76579773130965]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65574627124368756,0.62295895768150322,0.59017164411931888,0.52459701699495009,0.4590223898705813,0.39344776274621251,0.32787313562184378]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1238039308689487,1.9114235377820539,1.699043144695159,1.2742823585213694,0.84952157234757952,0.42476078617378976,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0396529397189593,2.7356876457470634,2.4317223517751674,1.8237917638313754,1.2158611758875835,0.60793058794379173,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206,32.396084485084103]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.531944645284348,41.478607326903727,40.425270008523107,38.318595371761873,36.211920735000632,34.105246098239398]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,42.502159936787521,41.944007831135409,40.751787211424464,39.473740555833515,38.106321700455872]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.06031204243962,41.993889286704075,40.927466530968509,38.794621019497413,36.661775508026302,34.528929996555206]

{"sheet":"2015_Jan-Jun","index":31,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX Jan to Jun 2015"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(V9>=1)*(V9-V$6)","v":79.5},{"$f":"(W9>=1)*(W9-W$6)","v":78.5},77.5,76.5]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(V10>=1)*(V10-V$6)","v":59.5},58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59.5,58.5,57.5,56.5]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39.5,38.5,37.5,36.5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24.5,23.5,22.5,21.5]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9.5,8.5,7.5,6.5]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4.5,3.5,2.5,1.5]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(U22>1)*(U22-1)","v":0},0,0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U487","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U490","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U492","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U495","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U498","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U500","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U44:U58)","v":0},{"$f":"SUM(V44:V58)","v":0},0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V27>0,(IF(V9>0.5,V27/V9*V$6,V27)),V27)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(V39>0,(IF(V21>0.5,V39/V21*V$6,V39)),V39)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V63:V77)","v":0},{"$f":"SUM(W63:W77)","v":0},0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":0},{"$f":"SUM(W171:W185)","v":0},{"$f":"SUM(X171:X185)","v":0},0,0]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":0},{"$f":"SUM(X193:X207)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U193>0,(IF(U9>0.5,U193/U9,U193)*U$6),U193)","v":0},{"$f":"IF(V193>0,(IF(V9>0.5,V193/V9,V193)*V$6),V193)","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U194>0,(IF(U10>0.5,U194/U10,U194)*U$6),U194)","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":0},{"$f":"SUM(X229:X243)","v":0},{"$f":"SUM(Y229:Y243)","v":0},0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,0,0,0,0]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,0,0,0,0]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":0},{"$f":"SUM(X417:X431)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":0},{"$f":"SUM(X453:X467)","v":0},{"$f":"SUM(Y453:Y467)","v":0},0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U487","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U490","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U492","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U494","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U495","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U496","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U497","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U498","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jan to Jun 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2015_Jul-Dec","index":32,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX Jul to Dec 2015"]
[]
[null,{"$f":"Inputs!B6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(W9>=1)*(W9-W$6)","v":79},{"$f":"(X9>=1)*(X9-X$6)","v":78},77]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(W10>=1)*(W10-W$6)","v":59},58,57]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58,57]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58,57]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58,57]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38,37]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38,37]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38,37]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23,22]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8,7]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3,2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3,2]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,3,2]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(V22>1)*(V22-1)","v":0},0,0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":17.553905638001744},17.334481817526722,17.1150579970517,16.895634176576678]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,2.7589500344126963]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":107.56578782136759},{"$f":"SUM(X27:X41)","v":103.43054831213053},99.295308802893445,95.160069293656363]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V487","v":17.553905638001744}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V488","v":0.52105497275197665}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V490","v":28.022663553394139}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V492","v":2.9515521127748308}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V494","v":9.8051278739152909}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V495","v":34.302527201124441}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V496","v":1.2612092967807873}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V497","v":1.2173650603147586}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V498","v":6.897375086031742}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V500","v":5.0330070262778781}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V44:V58)","v":107.56578782136759},0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W27>0,(IF(W9>0.5,W27/W9*W$6,W27)),W27)","v":0.21942382047502179},0.21942382047502179,0.21942382047502179,0.21942382047502179]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6842495458662773E-3,8.6842495458662773E-3,8.6842495458662756E-3,8.6842495458662756E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46704439255656899,0.46704439255656899,0.46704439255656893,0.46704439255656893]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370752E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24512819684788228,0.24512819684788226,0.24512819684788223,0.24512819684788226]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3721010880449775,1.3721010880449775,1.3721010880449775,1.3721010880449775]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12612092967807872,0.12612092967807872,0.12612092967807872,0.12612092967807872]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24347301206295172,0.24347301206295172,0.24347301206295172,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W38>0,(IF(W20>0.5,W38/W20*W$6,W38)),W38)","v":1.3794750172063484},1.3794750172063484,1.3794750172063484,1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W39>0,(IF(W21>0.5,W39/W21*W$6,W39)),W39)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W63:W77)","v":4.1352395092370662},4.1352395092370662,4.1352395092370662,4.1352395092370662]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.553905638001744,17.334481817526722,17.1150579970517,16.895634176576678,16.676210356101656]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772,0.48631797456851145]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429,26.154485983167859]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179,2.656396901497347]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434,8.8246150865237603]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506,28.814122848944528]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105,0.75672557806847229]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":2.7589500344126963},1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":107.56578782136759},{"$f":"SUM(W171:W185)","v":103.43054831213053},{"$f":"SUM(X171:X185)","v":99.295308802893445},{"$f":"SUM(Y171:Y185)","v":95.160069293656363},91.02482978441931]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":16.915621595559436},16.704176325614942,16.492731055670447,16.281285785725952]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50210870055470525,0.49374022221212682,0.4853717438695484,0.47700326552696998]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.003721140137706,26.553659121135411,26.103597102133115,25.653535083130819]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8442296369183686,2.7731238959954094,2.7020181550724502,2.6309124141494911]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.448599999999999,9.2123849999999994,8.9761699999999998,8.7399550000000001]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.055240347734852,31.733030733825458,30.410821119916065,29.088611506006671]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2153499999999997,1.0938149999999998,0.97227999999999981,0.85074499999999986]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1730999999999998,0.93847999999999987,0.70385999999999993,0.46923999999999999]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6465770845532308,5.317261667642585,3.9879462507319388,2.6586308338212925]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8499999999999996,4.8499999999999996,4.8499999999999996,4.8499999999999996]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":103.65454850545829},{"$f":"SUM(X193:X207)","v":99.669671966425938},95.684795427393567,91.699918888361196]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":16.915621595559436},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0.50210870055470525,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.003721140137706,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8442296369183686,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.448599999999999,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.055240347734852,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2153499999999997,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1730999999999998,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6465770845532308,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8499999999999996,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.65454850545829,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W193>0,(IF(W9>0.5,W193/W9,W193)*W$6),W193)","v":0.21144526994449295},0.21144526994449292,0.21144526994449292,0.21144526994449289]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3684783425784209E-3,8.3684783425784209E-3,8.3684783425784209E-3,8.3684783425784209E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45006201900229509,0.45006201900229509,0.45006201900229509,0.45006201900229509]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.110574092295921E-2,7.110574092295921E-2,7.1105740922959224E-2,7.1105740922959224E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23621499999999998,0.23621499999999998,0.23621499999999998,0.23621500000000001]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3222096139093942,1.3222096139093942,1.3222096139093942,1.3222096139093942]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12153499999999998,0.12153499999999998,0.12153499999999998,0.12153499999999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23461999999999997,0.23461999999999997,0.23461999999999997,0.23462]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3293154169106463,1.3293154169106463,1.3293154169106463,1.3293154169106463]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":3.9848765390323662},{"$f":"SUM(X229:X243)","v":3.9848765390323662},{"$f":"SUM(Y229:Y243)","v":3.9848765390323662},3.9848765390323662]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,16.915621595559436,16.704176325614942,16.492731055670447,16.281285785725952,16.069840515781458]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50210870055470525,0.49374022221212682,0.4853717438695484,0.47700326552696998,0.46863478718439155]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.003721140137706,26.553659121135411,26.103597102133115,25.653535083130819,25.203473064128524]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8442296369183686,2.7731238959954094,2.7020181550724502,2.6309124141494911,2.5598066732265319]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.448599999999999,9.2123849999999994,8.9761699999999998,8.7399550000000001,8.5037400000000005]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.055240347734852,31.733030733825458,30.410821119916065,29.088611506006671,27.766401892097278]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2153499999999997,1.0938149999999998,0.97227999999999981,0.85074499999999986,0.72920999999999991]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1730999999999998,0.93847999999999987,0.70385999999999993,0.46923999999999999,0.23462]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6465770845532308,5.317261667642585,3.9879462507319388,2.6586308338212925,1.3293154169106463]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8499999999999996,4.8499999999999996,4.8499999999999996,4.8499999999999996,4.8499999999999996]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.65454850545829,99.669671966425938,95.684795427393567,91.699918888361196,87.715042349328826]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0.43884764095004203},0.44419609657412062,0.44953769520380937,0.45486875120462372]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.3026374318799371E-2,1.3129499782156532E-2,1.3229640034732301E-2,1.3326581362573012E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.70056658883485101,0.70611274099646015,0.71149834664812805,0.71671191211925656]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7.3788802819370503E-2,7.37426848176084E-2,7.3648142913996073E-2,7.3502784737192128E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.2451281968478814,0.24497499172485143,0.24466092122264008,0.24417803782549011]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.85756318002810794,0.84384216914765808,0.82889913073566823,0.81268153904736162]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.153023241951957E-2,2.9086639407006801E-2,2.6501160348606195E-2,2.3768228187656181E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,3.0434126507868857E-2,2.4955983736452463E-2,1.918491249739783E-2,1.310969020655519E-2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.17243437715079293,0.14139618926365019,0.10869832049643108,7.4277185672561238E-2]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"(W430*W$359)","v":0.12582517565694651},0.12897080504837016,0.1321950751745794,0.13549995205394388]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,2.6891446955341798,2.6504078004983347,2.6080533452759882,2.5619246624172138]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0.22490941598689726,0.23053215138656966,0.23629545517123388,0.24220284155051466]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8.9013557845129317E-3,9.1238896791257552E-3,9.3519869211038976E-3,9.5857865941314929E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.47872050237048297,0.49068851492974502,0.50295572780298858,0.51552962099806321]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7.5633522889855004E-2,7.7524360962101371E-2,7.9462469986153916E-2,8.1449031735807753E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.25125640176907926,0.25753781181330621,0.26397625710863881,0.27057566353635482]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.4064036152461017,1.4415637056272541,1.4776027982679354,1.5145428682246336]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.12927395292003066,0.13250580174303142,0.13581844678660718,0.13921390795627234]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0.24955983736452539,0.25579883329863851,0.26219380413110444,0.26874864923438208]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1.4139618926365067,1.4493109399524193,1.4855437134512297,1.5226823062875101]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,4.2386204969679921,4.3445860093921915,4.4532006596269955,4.5645306761176698]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":17.553905638001744},17.767843862964888,17.98150780815244,18.194750048185014]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.52517999128626314,0.52918560138929394,0.53306325450292236]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,28.244509639858506,28.459933865925223,28.668476484770363]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.9497073927043465,2.9459257165598536,2.9401113894876958]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.7989996689940924,9.7864368489056375,9.7671215130196387]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,33.753686765906444,33.155965229426847,32.50726156189458]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1634655762802761,1.0600464139442516,0.9507291275062506]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.998239349458102,0.76739649989591596,0.52438760826220943]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.6558475705460278,4.3479328198572587,2.9710874269024599]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.1588322019348247,5.2878030069831947,5.4199980821577745]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":0},{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":107.56578782136759},{"$f":"SUM(X417:X431)","v":106.01631201993378},104.3221338110399,102.47698649668892]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},17.553905638001744,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,107.56578782136759,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.21393822496314477,-0.21366394518755097,-0.2132422400325755,-0.21266590965410906]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1250185342864391E-3,-4.0056101030307763E-3,-3.8776531136284036E-3,-3.7407947684415192E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.22184608646436804,-0.21542422606671513,-0.20854261884513947,-0.20118229112119335]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8447200704845013E-3,3.7816761444929708E-3,5.8143270721578433E-3,7.9462469986156248E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.1282049211978662E-3,1.2562820088454774E-2,1.9315335885998736E-2,2.6397625710864708E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54884043521799375,0.59772153647959603,0.64870366753226716,0.70186132917727195]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.7743720500511083E-2,0.10341916233602462,0.10931728643800098,0.11544567976861615]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21912571085665652,0.23084284956218604,0.24300889163370659,0.25563895902782691]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2415275154857137,1.3079147506887692,1.3768453929547986,1.4484051206149489]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$356=Jun_2014,W242,W394+W412-W376)","v":-0.12582517565694651},-0.12897080504837016,-0.1321950751745794,-0.13549995205394388]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":1.5494758014338119},{"$f":"SUM(X453:X467)","v":1.6941782088938566},{"$f":"SUM(Y453:Y467)","v":1.8451473143510073},2.0026060137004564]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.553905638001744,17.767843862964888,17.98150780815244,18.194750048185014,18.407415957839124]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.52517999128626314,0.52918560138929394,0.53306325450292236,0.53680404927136383]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,28.244509639858506,28.459933865925223,28.668476484770363,28.869658775891555]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.9497073927043465,2.9459257165598536,2.9401113894876958,2.93216514248908]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.7989996689940924,9.7864368489056375,9.7671215130196387,9.7407238873087731]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,33.753686765906444,33.155965229426847,32.50726156189458,31.805400232717307]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1634655762802761,1.0600464139442516,0.9507291275062506,0.83528344773763441]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.998239349458102,0.76739649989591596,0.52438760826220943,0.26874864923438252]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.6558475705460278,4.3479328198572587,2.9710874269024599,1.522682306287511]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.1588322019348247,5.2878030069831947,5.4199980821577745,5.555498034211718]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,106.01631201993378,104.3221338110399,102.47698649668892,100.47438048298845]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":17.553905638001744},17.334481817526722,17.1150579970517,16.895634176576678]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,2.7589500344126963]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.553905638001744,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21942382047502179,0.21942382047502179,0.21942382047502179,0.21942382047502179]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6842495458662773E-3,8.6842495458662773E-3,8.6842495458662756E-3,8.6842495458662756E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46704439255656899,0.46704439255656899,0.46704439255656893,0.46704439255656893]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370752E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24512819684788228,0.24512819684788226,0.24512819684788223,0.24512819684788226]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3721010880449775,1.3721010880449775,1.3721010880449775,1.3721010880449775]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12612092967807872,0.12612092967807872,0.12612092967807872,0.12612092967807872]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24347301206295172,0.24347301206295172,0.24347301206295172,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3794750172063484,1.3794750172063484,1.3794750172063484,1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,4.1352395092370662,4.1352395092370662,4.1352395092370662,4.1352395092370662]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},17.553905638001744,17.334481817526722,17.1150579970517,16.895634176576678,16.676210356101656]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772,0.48631797456851145]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429,26.154485983167859]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179,2.656396901497347]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434,8.8246150865237603]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506,28.814122848944528]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105,0.75672557806847229]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,2.7589500344126963,1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363,91.02482978441931]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},17.553905638001744,17.334481817526722,17.1150579970517,16.895634176576678]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,2.7589500344126963]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V487","v":17.553905638001744}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V488","v":0.52105497275197665}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V490","v":28.022663553394139}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V492","v":2.9515521127748308}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V493","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V494","v":9.8051278739152909}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V495","v":34.302527201124441}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V496","v":1.2612092967807873}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V497","v":1.2173650603147586}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V498","v":6.897375086031742}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V500","v":5.0330070262778781}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,0,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21942382047502179,0.21942382047502179,0.21942382047502179,0.21942382047502179]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6842495458662773E-3,8.6842495458662773E-3,8.6842495458662756E-3,8.6842495458662756E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46704439255656899,0.46704439255656899,0.46704439255656893,0.46704439255656893]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370766E-2,7.3788802819370752E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24512819684788228,0.24512819684788226,0.24512819684788223,0.24512819684788226]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3721010880449775,1.3721010880449775,1.3721010880449775,1.3721010880449775]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12612092967807872,0.12612092967807872,0.12612092967807872,0.12612092967807872]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24347301206295172,0.24347301206295172,0.24347301206295172,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3794750172063484,1.3794750172063484,1.3794750172063484,1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1352395092370662,4.1352395092370662,4.1352395092370662,4.1352395092370662]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX Jul to Dec 2015"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.553905638001744,17.334481817526722,17.1150579970517,16.895634176576678,16.676210356101656]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0.52105497275197665,0.51237072320611032,0.50368647366024399,0.49500222411437772,0.48631797456851145]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.022663553394139,27.555619160837569,27.088574768280999,26.621530375724429,26.154485983167859]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9515521127748308,2.8777633099554598,2.8039745071360889,2.7301857043167179,2.656396901497347]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},9.8051278739152909,9.5599996770674078,9.3148714802195247,9.0697432833716434,8.8246150865237603]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.302527201124441,32.930426113079463,31.558325025034485,30.186223936989506,28.814122848944528]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2612092967807873,1.1350883671027086,1.0089674374246298,0.88284650774655105,0.75672557806847229]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2173650603147586,0.97389204825180686,0.73041903618885518,0.48694602412590349,0.24347301206295174]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.897375086031742,5.5179000688253934,4.1384250516190448,2.7589500344126963,1.3794750172063481]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781,5.0330070262778781]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363,91.02482978441931]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.65454850545829,99.669671966425938,95.684795427393567,91.699918888361196]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,106.01631201993378,104.3221338110399,102.47698649668892]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107.56578782136759,103.43054831213053,99.295308802893445,95.160069293656363]

{"sheet":"2016","index":33,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2016"]
[]
[null,{"$f":"Inputs!$B$6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(X9>=1)*(X9-X$6)","v":79},{"$f":"(Y9>=1)*(Y9-Y$6)","v":78}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(X10>=1)*(X10-X$6)","v":59},58]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59,58]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59,58]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59,58]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39,38]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39,38]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39,38]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24,23]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9,8]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4,3]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4,3]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4,3]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(W22>1)*(W22-1)","v":0},0,0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},40.10529088551877,39.603974749449783,39.102658613380797]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,{"$f":"Y177","v":3.9655667428479253}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.65294860525354881,0.63620633332397059]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,4.1114700333821563]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":119.20461500194833},{"$f":"SUM(Y27:Y41)","v":115.01484218034498},110.82506935874164]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W487","v":40.10529088551877}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W490","v":29.33032127768583}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W492","v":1.6156142676444882}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W493","v":4.1742807819451846}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W494","v":0.66969087718312703}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W495","v":33.453207555647047}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W496","v":1.5423738239368194}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W497","v":0.87636326828332001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W498","v":6.8524500556369272}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W500","v":0.58502220846683584}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W44:W58)","v":119.20461500194833},0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X27>0,(IF(X9>0.5,X27/X9*X$6,X27)),X27)","v":0.50131613606898462},0.50131613606898462,0.50131613606898462]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48883868796143048,0.48883868796143048,0.48883868796143054]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0390356691112204E-2,4.0390356691112204E-2,4.0390356691112211E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10435701954862961,0.10435701954862961,0.10435701954862961]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6742271929578174E-2,1.6742271929578174E-2,1.6742271929578174E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3381283022258819,1.3381283022258819,1.3381283022258819]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15423738239368195,0.15423738239368193,0.15423738239368193]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.175272653656664,0.175272653656664,0.175272653656664]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3704900111273854,1.3704900111273854,1.3704900111273854]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X63:X77)","v":4.1897728216033485},4.1897728216033485,4.1897728216033485]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.10529088551877,39.603974749449783,39.102658613380797,38.60134247731181]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971,27.863805213801541]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264,1.4944431975711518]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,3.9655667428479253,3.8612097232992957]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.65294860525354881,0.63620633332397059,0.61946406139439236]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282,29.438822648969399]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554,1.0796616767557734]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992,0.350545307313328]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,{"$f":"Y38+Y56-Y74-Y92-Y110-Y128-Y146-Y164","v":4.1114700333821563},2.7409800222547709]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":0},{"$f":"SUM(W171:W185)","v":119.20461500194833},{"$f":"SUM(X171:X185)","v":115.01484218034498},{"$f":"SUM(Y171:Y185)","v":110.82506935874164},106.63529653713832]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":0},37.704397658410869,37.233092687680731,36.761787716950593]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.574468916322669,27.114894434383956,26.655319952445243]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5188959228286141,1.4809235247578987,1.4429511266871833]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9243885049878418,3.8262787923631456,3.7281690797384495]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62959999999999994,0.61385999999999996,0.59811999999999999]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.450539636477586,30.192518051018482,28.934496465559377]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.45004,1.3050360000000001,1.1600320000000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82389999999999985,0.65911999999999993,0.49433999999999995]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4422298436794483,5.1537838749435583,3.8653379062076687]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54999999999999993,0.54999999999999993,0.54999999999999993]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":0},{"$f":"SUM(X193:X207)","v":112.06846048270702},108.12950736514777,104.19055424758849]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},37.704397658410869,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.574468916322669,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5188959228286141,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9243885049878418,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62959999999999994,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.450539636477586,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.45004,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82389999999999985,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4422298436794483,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54999999999999993,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112.06846048270702,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X193>0,(IF(X9>0.5,X193/X9,X193)*X$6),X193)","v":0.47130497073013589},0.47130497073013583,0.47130497073013583]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45957448193871114,0.45957448193871114,0.45957448193871109]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7972398070715355E-2,3.7972398070715348E-2,3.7972398070715348E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8109712624696047E-2,9.8109712624696047E-2,9.8109712624696033E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5739999999999997E-2,1.5740000000000001E-2,1.5740000000000001E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2580215854591035,1.2580215854591035,1.2580215854591033]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14500399999999999,0.14500400000000002,0.14500400000000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16477999999999998,0.16477999999999998,0.16477999999999998]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2884459687358896,1.2884459687358896,1.2884459687358896]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":0},{"$f":"SUM(X229:X243)","v":3.9389531175592518},{"$f":"SUM(Y229:Y243)","v":3.9389531175592518},3.9389531175592514]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,37.704397658410869,37.233092687680731,36.761787716950593,36.290482746220455]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.574468916322669,27.114894434383956,26.655319952445243,26.19574547050653]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5188959228286141,1.4809235247578987,1.4429511266871833,1.4049787286164679]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9243885049878418,3.8262787923631456,3.7281690797384495,3.6300593671137533]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62959999999999994,0.61385999999999996,0.59811999999999999,0.58238000000000001]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.450539636477586,30.192518051018482,28.934496465559377,27.676474880100272]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.45004,1.3050360000000001,1.1600320000000002,1.015028]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82389999999999985,0.65911999999999993,0.49433999999999995,0.32955999999999996]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4422298436794483,5.1537838749435583,3.8653379062076687,2.5768919374717791]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54999999999999993,0.54999999999999993,0.54999999999999993,0.54999999999999993]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112.06846048270702,108.12950736514777,104.19055424758849,100.25160113002927]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},1.0026322721379657,1.0148518529546471,1.0270557676420764]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.73325803194214312,0.73906299136168507,0.74469991248224021]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.0390356691112066E-2,4.0365112718180114E-2,4.0313362573669624E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.10435701954862925,0.10429179641141134,0.10415808898011465]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.6742271929578115E-2,1.6731808009622127E-2,1.6710356973712356E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.83633018889117317,0.82294890586891445,0.80837585232748577]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.855934559842035E-2,3.5570996314542767E-2,3.2409129975472302E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,2.1909081707082924E-2,1.7965446999807996E-2,1.3810937381102397E-2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.17131125139092257,0.14047522614055652,0.10799033009555283]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4625555211670844E-2,1.4991194091962614E-2,1.5365973944261677E-2]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,0,2.9801153750486984,2.9472553308713301,2.9108897123756883]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0.51384903947070903,0.52669526545747669,0.53986264709391352]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.50105965516046602,0.51358614653947765,0.52642580020296448]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.1400115608389999E-2,4.2435118498599739E-2,4.3495996461064723E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.10696594503734533,0.10964009366327894,0.11238109600486088]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.7160828727817622E-2,1.7589849446013064E-2,1.8029595682163387E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.3715815097815285,1.4058710475260665,1.4410178237142177]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.15809331695352394,0.16204564987736203,0.16609679112429607]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0.17965446999808055,0.18414583174803253,0.18874947754173332]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4047522614055694,1.4398710679407085,1.4758678446392259]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,0,4.2945171421434303,4.4018800706970156,4.5119270724644398]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":0},40.10529088551877,40.594074118186029,41.082230705683202]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,29.562519654467508,29.787996499289715]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.6146045087272103,1.6125345029467906]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.1716718564564683,4.1663235592046011]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.66927232038488749,0.66841427894849659]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.917956234756694,32.335034093099544]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.4228398525817159,1.2963651990188967]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.71861787999232241,0.5524374952440978]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.6190090456222803,4.3196132038221284]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.5996477636785067,0.61463895777046929]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":0},{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":0},{"$f":"SUM(X417:X431)","v":119.20461500194833},117.89021323485363,116.43558849502794]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,40.10529088551877,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,119.20461500194833,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.48878323266725665,-0.48815658749717039,-0.48719312054816288]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.2321983767816771,-0.22547684482220742,-0.21827411227927573]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0097589172779337E-3,2.0700057804196245E-3,3.1826338873950991E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6089254887160795E-3,5.3482972518675981E-3,8.2230070247462234E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1855679823950623E-4,8.5804143639093763E-4,1.3192387084510308E-3]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53525132089035532,0.58292214165715206,0.63264197138673195]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11953397135510359,0.12647465356281926,0.13368766114882377]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15774538829099763,0.16618038474822455,0.17493854016063093]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2334410100146469,1.2993958418001519,1.367877514543673]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.4625555211670844E-2,-1.4991194091962614E-2,-1.5365973944261677E-2]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":0},{"$f":"SUM(X453:X467)","v":1.3144017670947326},{"$f":"SUM(Y453:Y467)","v":1.4546247398256853},1.6010373600887517]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.10529088551877,40.594074118186029,41.082230705683202,41.569423826231365]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,29.562519654467508,29.787996499289715,30.00627061156899]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.6146045087272103,1.6125345029467906,1.6093518690593955]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.1716718564564683,4.1663235592046011,4.1581005521798549]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.66927232038488749,0.66841427894849659,0.66709504024004551]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.917956234756694,32.335034093099544,31.702392121712812]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.4228398525817159,1.2963651990188967,1.1626775378700729]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.71861787999232241,0.5524374952440978,0.37749895508346687]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.6190090456222803,4.3196132038221284,2.9517356892784554]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.5996477636785067,0.61463895777046929,0.63000493171473093]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,117.89021323485363,116.43558849502794,114.83455113493918]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":0},40.10529088551877,39.603974749449783,39.102658613380797]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,3.9655667428479253]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.65294860525354881,0.63620633332397059]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,4.1114700333821563]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.10529088551877,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50131613606898462,0.50131613606898462,0.50131613606898462]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48883868796143048,0.48883868796143048,0.48883868796143054]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0390356691112204E-2,4.0390356691112204E-2,4.0390356691112211E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10435701954862961,0.10435701954862961,0.10435701954862961]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6742271929578174E-2,1.6742271929578174E-2,1.6742271929578174E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3381283022258819,1.3381283022258819,1.3381283022258819]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15423738239368195,0.15423738239368193,0.15423738239368193]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.175272653656664,0.175272653656664,0.175272653656664]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3704900111273854,1.3704900111273854,1.3704900111273854]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,0,4.1897728216033485,4.1897728216033485,4.1897728216033485]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,40.10529088551877,39.603974749449783,39.102658613380797,38.60134247731181]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971,27.863805213801541]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264,1.4944431975711518]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,3.9655667428479253,3.8612097232992957]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.65294860525354881,0.63620633332397059,0.61946406139439236]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282,29.438822648969399]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554,1.0796616767557734]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992,0.350545307313328]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,4.1114700333821563,2.7409800222547709]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164,106.63529653713832]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,40.10529088551877,39.603974749449783,39.102658613380797]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,3.9655667428479253]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66969087718312703,0.65294860525354881,0.63620633332397059]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,4.1114700333821563]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W487","v":40.10529088551877}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W488","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W490","v":29.33032127768583}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W492","v":1.6156142676444882}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W493","v":4.1742807819451846}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W494","v":0.66969087718312703}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W495","v":33.453207555647047}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W496","v":1.5423738239368194}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W497","v":0.87636326828332001}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W498","v":6.8524500556369272}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W500","v":0.58502220846683584}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,0,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50131613606898462,0.50131613606898462,0.50131613606898462]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48883868796143048,0.48883868796143048,0.48883868796143054]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0390356691112204E-2,4.0390356691112204E-2,4.0390356691112211E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10435701954862961,0.10435701954862961,0.10435701954862961]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6742271929578174E-2,1.6742271929578174E-2,1.6742271929578174E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3381283022258819,1.3381283022258819,1.3381283022258819]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15423738239368195,0.15423738239368193,0.15423738239368193]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.175272653656664,0.175272653656664,0.175272653656664]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3704900111273854,1.3704900111273854,1.3704900111273854]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1897728216033485,4.1897728216033485,4.1897728216033485]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2016"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.10529088551877,39.603974749449783,39.102658613380797,38.60134247731181]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33032127768583,28.8414825897244,28.352643901762971,27.863805213801541]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6156142676444882,1.5752239109533761,1.534833554262264,1.4944431975711518]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1742807819451846,4.069923762396555,3.9655667428479253,3.8612097232992957]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0.66969087718312703,0.65294860525354881,0.63620633332397059,0.61946406139439236]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.453207555647047,32.115079253421165,30.776950951195282,29.438822648969399]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5423738239368194,1.3881364415431374,1.2338990591494554,1.0796616767557734]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.87636326828332001,0.70109061462665601,0.525817960969992,0.350545307313328]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8524500556369272,5.4819600445095418,4.1114700333821563,2.7409800222547709]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.58502220846683584,0.58502220846683584,0.58502220846683584,0.58502220846683584]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164,106.63529653713832]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E9010)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112.06846048270702,108.12950736514777,104.19055424758849]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,117.89021323485363,116.43558849502794]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119.20461500194833,115.01484218034498,110.82506935874164]

{"sheet":"2017","index":34,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2017"]
[]
[null,{"$f":"Inputs!$B$6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80},{"$f":"(Y9>=1)*(Y9-Y$6)","v":79}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60},{"$f":"(Y10>=1)*(Y10-Y$6)","v":59}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60},59]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60},59]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60},59]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40},39]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40},39]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40},39]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25},24]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10},9]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5},4]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5},4]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5},4]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X22>1)*(X22-1)","v":0},0]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,40.100694734495974,39.599436050314772]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2577588830475064]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,{"$f":"Y177","v":8.0325438507840676}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.45348089561021759]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":0},{"$f":"SUM(Y27:Y41)","v":125.11405594440298},120.80008377479972]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X487","v":40.100694734495974}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X488","v":1.2790768302178031}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X490","v":28.914783474908024}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X492","v":1.6126870194319427}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X493","v":8.2385065136246851}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X494","v":0.46510861088227445}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X495","v":35.202207586909694}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X496","v":1.403928052383957}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X497","v":1.5292108242463156}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X498","v":5.9862582658705268}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X500","v":0.381594031431777}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X44:X58)","v":125.11405594440298},0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y27>0,(IF(Y9>0.5,Y27/Y9*Y$6,Y27)),Y27)","v":0.50125868418119968},0.50125868418119968]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1317947170296718E-2,2.1317947170296718E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48191305791513372,0.48191305791513372]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0317175485798565E-2,4.0317175485798572E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20596266284061712,0.20596266284061712]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1627715272056862E-2,1.1627715272056862E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4080883034763878,1.4080883034763876]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1403928052383957,0.1403928052383957]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30584216484926313,0.30584216484926313]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1972516531741053,1.1972516531741053]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y63:Y77)","v":4.3139721696032547},4.3139721696032547]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1513","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1514","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1515","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1516","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1517","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1518","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1519","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1520","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1521","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1522","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1523","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1524","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1525","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X1526","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.100694734495974,39.599436050314772,39.098177366133569]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2577588830475064,1.2364409358772097]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891,27.950957359077758]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442,1.5320526684603457]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.0325438507840676,7.8265811879434501]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.45348089561021759,0.44185318033816073]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304,32.386030979956914]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614,1.1231424419071656]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525,0.91752649454778945]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":3.5917549595223157}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777,0.381594031431777]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":0},{"$f":"SUM(W171:W185)","v":0},{"$f":"SUM(X171:X185)","v":125.11405594440298},{"$f":"SUM(Y171:Y185)","v":120.80008377479972},116.48611160519646]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"U191","v":0.98772959664958959},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":0},0,36.780562590069941,36.320805557694065]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1731758195915825,1.1536228892650562]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.520787493048449,26.078774368164307]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4791647937556722,1.4421856739117804]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5564003686052414,7.3674903593901107]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42659999999999998,0.415935]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.287645090227656,30.996139286618551]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.28769,1.1589210000000001]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4026000000000001,1.12208]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4906267406576861,4.3925013925261487]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35000000000000003,0.35000000000000003]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":0},{"$f":"SUM(X193:X207)","v":0},114.75525289595622,110.79845552757]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,36.780562590069941,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,1.1731758195915825,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.520787493048449,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4791647937556722,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5564003686052414,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42659999999999998,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.287645090227656,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.28769,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4026000000000001,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4906267406576861,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35000000000000003,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.75525289595622,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y193>0,(IF(Y9>0.5,Y193/Y9,Y193)*Y$6),Y193)","v":0.45975703237587429},0.45975703237587423]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9552930326526375E-2,1.9552930326526375E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4420131248841408,0.4420131248841408]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6979119843891808E-2,3.6979119843891808E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18891000921513104,0.18891000921513104]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0664999999999999E-2,1.0664999999999999E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2915058036091063,1.2915058036091063]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12876899999999999,0.12876900000000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28051999999999999,0.28051999999999999]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0981253481315372,1.0981253481315372]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":0},{"$f":"SUM(X229:X243)","v":0},{"$f":"SUM(Y229:Y243)","v":3.9567973683862077},3.9567973683862077]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,36.780562590069941,36.320805557694065,35.861048525318189]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1731758195915825,1.1536228892650562,1.1340699589385299]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.520787493048449,26.078774368164307,25.636761243280166]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4791647937556722,1.4421856739117804,1.4052065540678886]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5564003686052414,7.3674903593901107,7.1785803501749799]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42659999999999998,0.415935,0.40527000000000002]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.287645090227656,30.996139286618551,29.704633483009445]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.28769,1.1589210000000001,1.0301520000000002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4026000000000001,1.12208,0.84155999999999997]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4906267406576861,4.3925013925261487,3.2943760443946113]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35000000000000003,0.35000000000000003,0.35000000000000003]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.75525289595622,110.79845552757,106.84165815918381]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,1.0025173683623958,1.0147355487893124]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.1976920755444962E-2,3.223007137809223E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.72286958687269798,0.7285923044354401]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.0317175485798426E-2,4.0291977251119798E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.2059626628406164,0.20583393617634099]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.162771527205682E-2,1.1620447950011784E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.88005518967273921,0.86597430663797537]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.50982013095988E-2,3.2378090708104892E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.8230270606157753E-2,3.1348821897049364E-2]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.14965645664676264,0.12271829445034538]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,9.5398507857943904E-3,9.7783470554392501E-3]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,0,0,3.1278513986100642,3.0955021467292321]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0.51379015128572947,0.52663490506787258]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.1850895849554127E-2,2.2397168245792978E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.49396088436301183,0.50630990647208707]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,4.1325104872943517E-2,4.2358232494767098E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.21111172941163248,0.21638952264692327]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.1918408153858279E-2,1.2216368357704734E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.443290511063297,1.4793727738398792]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.14390262536935552,0.14750019100358944]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0.31348821897049456,0.32132542444475687]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.2271829445034574,1.2578625181160437]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,0,0,4.4218214738433339,4.5323670106894172]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":0},0,40.100694734495974,40.589421951572639]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2892028551236938]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,29.143692177417709]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.6116790900447977]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.2333574470536686]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.46481791800047301]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,34.638972265519136]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2951236283242002]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2539528758819789]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.9087317780138324]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.39113388221757139]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":0},{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":0},{"$f":"SUM(X417:X431)","v":0},125.11405594440298,123.82008586916972]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,40.100694734495974,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,125.11405594440298,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.48872721707666633,-0.4881006437214398]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0126024905890835E-2,-9.8329031322992519E-3]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.22890870250968615,-0.22228239796335303]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0079293871450914E-3,2.0662552436472997E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1490665710160755E-3,1.0555586470582273E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9069288180145862E-4,5.9592040769295036E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56323532139055776,0.61339846720190383]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10880442405975672,0.11512210029548454]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27525794836433681,0.28997660254770752]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0775264878566948,1.1351442236656983]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.5398507857943904E-3,-9.7783470554392501E-3]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":0},{"$f":"SUM(X453:X467)","v":0},{"$f":"SUM(Y453:Y467)","v":1.293970075233271},1.4368648639601855]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.100694734495974,40.589421951572639,41.077522595294077]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2892028551236938,1.299035758255993]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,29.143692177417709,29.365974575381063]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.6116790900447977,1.6096128348011505]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.2333574470536686,8.2228018605830862]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.46481791800047301,0.46422199759278004]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,34.638972265519136,34.025573798317232]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2951236283242002,1.1800015280287157]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2539528758819789,0.96397627333427138]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.9087317780138324,3.7735875543481341]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.39113388221757139,0.40091222927301062]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,123.82008586916972,122.38322100520949]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":0},0,40.100694734495974,39.599436050314772]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2577588830475064]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.0325438507840676]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.45348089561021759]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.100694734495974,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50125868418119968,0.50125868418119968]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1317947170296718E-2,2.1317947170296718E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48191305791513372,0.48191305791513372]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0317175485798565E-2,4.0317175485798572E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20596266284061712,0.20596266284061712]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1627715272056862E-2,1.1627715272056862E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4080883034763878,1.4080883034763876]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1403928052383957,0.1403928052383957]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30584216484926313,0.30584216484926313]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1972516531741053,1.1972516531741053]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,0,0,4.3139721696032547,4.3139721696032547]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,40.100694734495974,39.599436050314772,39.098177366133569]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2577588830475064,1.2364409358772097]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891,27.950957359077758]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442,1.5320526684603457]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.0325438507840676,7.8265811879434501]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.45348089561021759,0.44185318033816073]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304,32.386030979956914]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614,1.1231424419071656]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525,0.91752649454778945]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213,3.5917549595223157]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777,0.381594031431777]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972,116.48611160519646]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,40.100694734495974,39.599436050314772]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2790768302178031,1.2577588830475064]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.0325438507840676]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46510861088227445,0.45348089561021759]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X487","v":40.100694734495974}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X488","v":1.2790768302178031}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X490","v":28.914783474908024}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X492","v":1.6126870194319427}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X493","v":8.2385065136246851}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X494","v":0.46510861088227445}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X495","v":35.202207586909694}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X496","v":1.403928052383957}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X497","v":1.5292108242463156}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X498","v":5.9862582658705268}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X500","v":0.381594031431777}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,0,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50125868418119968,0.50125868418119968]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1317947170296718E-2,2.1317947170296718E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48191305791513372,0.48191305791513372]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0317175485798565E-2,4.0317175485798572E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20596266284061712,0.20596266284061712]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1627715272056862E-2,1.1627715272056862E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4080883034763878,1.4080883034763876]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1403928052383957,0.1403928052383957]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30584216484926313,0.30584216484926313]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1972516531741053,1.1972516531741053]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3139721696032547,4.3139721696032547]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2017"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.100694734495974,39.599436050314772,39.098177366133569]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,1.2790768302178031,1.2577588830475064,1.2364409358772097]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.914783474908024,28.432870416992891,27.950957359077758]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6126870194319427,1.5723698439461442,1.5320526684603457]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2385065136246851,8.0325438507840676,7.8265811879434501]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0.46510861088227445,0.45348089561021759,0.44185318033816073]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.202207586909694,33.794119283433304,32.386030979956914]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.403928052383957,1.2635352471455614,1.1231424419071656]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5292108242463156,1.2233686593970525,0.91752649454778945]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9862582658705268,4.7890066126964213,3.5917549595223157]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.381594031431777,0.381594031431777,0.381594031431777]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972,116.48611160519646]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.75525289595622,110.79845552757]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,123.82008586916972]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.11405594440298,120.80008377479972]

{"sheet":"2018","index":35,"n_rows":918,"n_cols":26,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2018"]
[]
[null,{"$f":"Inputs!$B$6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E542","v":80}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E543","v":60}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E544","v":60}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E545","v":60}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E546","v":60}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E547","v":40}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E548","v":40}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E549","v":40}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E550","v":25}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E551","v":10}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E552","v":5}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E553","v":5}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E554","v":5}]
[null,{"$f":"Inputs!$B$357","v":"Land"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E555","v":0}]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,33.994319611614088]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y177","v":3.774272039218348}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":0},{"$f":"SUM(Y27:Y41)","v":0},128.98703829064951]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y487","v":33.994319611614088}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y488","v":4.7289130772585111}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y490","v":31.908741126299098}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y492","v":1.6768742595972521}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y493","v":3.774272039218348}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y494","v":2.1903497404183996E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y495","v":39.840044110669083}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y496","v":1.1465810375863663}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y497","v":5.1111140677436691}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y498","v":6.7842754632588962}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y500","v":0}]
[]
[null,"Total Capex","$m",null,{"$f":"SUM(E45:E59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z27>0,(IF(Z9>0.5,Z27/Z9*Z$6,Z27)),Z27)","v":0.42492899514517612}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8815217954308514E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53181235210498501]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1921856489931304E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4356800980458705E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4758743510459991E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5936017644267633]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11465810375863664]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0222228135487339]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3568550926517793]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E63:E77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2597205844958772]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.994319611614088,33.569390616468915]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111,4.6500978593042026]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,0,31.908741126299098,31.376928774194113]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,1.6349524031073208]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,3.6799152382378892]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2,2.1355909969079396E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,38.246442346242318]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,1.0319229338277296]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,4.0888912541949356]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":5.4274203706071171}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":0},{"$f":"SUM(W171:W185)","v":0},{"$f":"SUM(X171:X185)","v":0},{"$f":"SUM(Y171:Y185)","v":128.98703829064951},123.72731770615363]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":0},0,0,30.419282002898857]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2315934576074525]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.553034911949563]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5005245455380085]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3773479460202007]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9599999999999999E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.650236588242457]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0259999999999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.573599999999999]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0708021475362264]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":0},{"$f":"SUM(X193:X207)","v":0},0,115.42202159979276]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,30.419282002898857,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,4.2315934576074525,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.553034911949563,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5005245455380085,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3773479460202007,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9599999999999999E-2,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.650236588242457,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0259999999999998,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.573599999999999,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0708021475362264,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.42202159979276,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z193>0,(IF(Z9>0.5,Z193/Z9,Z193)*Z$6),Z193)","v":0.38024102503623569}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0526557626790873E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4758839151991594]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.751311363845021E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4433698650505012E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8999999999999998E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4260094635296983]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10259999999999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91471999999999976]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2141604295072452]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":0},{"$f":"SUM(X229:X243)","v":0},{"$f":"SUM(Y229:Y243)","v":0},4.7065782031880845]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,30.419282002898857,30.039040977862623]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2315934576074525,4.1610668999806615]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.553034911949563,28.077150996750404]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5005245455380085,1.4630114318995584]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3773479460202007,3.2929142473696955]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9599999999999999E-2,1.9109999999999999E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.650236588242457,34.224227124712762]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0259999999999998,0.92339999999999978]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.573599999999999,3.658879999999999]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0708021475362264,4.8566417180289809]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.42202159979276,110.71544339660468]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0.84985799029034914]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11822282693146235]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.79771852815747457]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.1921856489931152E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,9.4356800980458358E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.4758743510459795E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.9960011027667236]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,2.8664525939659055E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.12777785169359127]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.1696068865814718]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,0,0,0,3.2246759572662254]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0.43555222002380528]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.0785598403166195E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.54510766090760943]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.2969902902179564E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,9.6715721004970126E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.612771209822147E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.6334418085374316]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0.11752455635260249]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.0477783838874517]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.3907764699680731]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,0,0,0,5.3912135991082719]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":0},0,0,33.994319611614088]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":0},{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":0},{"$f":"SUM(X417:X431)","v":0},0,128.98703829064951]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,33.994319611614088,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,128.98703829064951,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.41430577026654386]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.743722852829616E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.25261086724986515]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0480464122484129E-3]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3589200245117681E-3]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3689685877616743E-5]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63744070577070799]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8860030412943436E-2]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92000053219386047]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2211695833866014]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":0},{"$f":"SUM(X453:X467)","v":0},{"$f":"SUM(Y453:Y467)","v":0},2.1665376418420461]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.994319611614088,34.408625381880633]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111,4.7663503057868075]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098,32.161351993548962]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,1.6758262131850037]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,3.7719131191938362]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2,2.188980771830638E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,39.202603404898376]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,1.0577210071734229]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,4.1911135355498086]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,5.5631058798722943]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,126.82050064880745]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":0},0,0,33.994319611614088]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.994319611614088,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42492899514517612]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8815217954308514E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53181235210498501]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1921856489931304E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4356800980458705E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4758743510459991E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5936017644267633]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11465810375863664]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0222228135487339]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3568550926517793]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,0,0,0,5.2597205844958772]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,33.994319611614088,33.569390616468915]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111,4.6500978593042026]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098,31.376928774194113]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,1.6349524031073208]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,3.6799152382378892]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2,2.1355909969079396E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,38.246442346242318]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,1.0319229338277296]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,4.0888912541949356]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,5.4274203706071171]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,123.72731770615363]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,33.994319611614088]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7289130772585111]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1903497404183996E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y487","v":33.994319611614088}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y488","v":4.7289130772585111}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y490","v":31.908741126299098}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y492","v":1.6768742595972521}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y493","v":3.774272039218348}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y494","v":2.1903497404183996E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y495","v":39.840044110669083}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y496","v":1.1465810375863663}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y497","v":5.1111140677436691}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y498","v":6.7842754632588962}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,0]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E9=0,0,IF(E749>0,(IF(E9>0.5,E749/E9*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42492899514517612]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E10=0,0,IF(E750>0,(IF(E10>0.5,E750/E10*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8815217954308514E-2]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E751>0,(IF(E11>0.5,E751/E11*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E752>0,(IF(E12>0.5,E752/E12*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.53181235210498501]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E13=0,0,IF(E753>0,(IF(E13>0.5,E753/E13*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E14=0,0,IF(E754>0,(IF(E14>0.5,E754/E14*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1921856489931304E-2]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E15=0,0,IF(E755>0,(IF(E15>0.5,E755/E15*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4356800980458705E-2]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E16=0,0,IF(E756>0,(IF(E16>0.5,E756/E16*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4758743510459991E-4]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E17=0,0,IF(E757>0,(IF(E17>0.5,E757/E17*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5936017644267633]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E758>0,(IF(E18>0.5,E758/E18*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11465810375863664]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E19=0,0,IF(E759>0,(IF(E19>0.5,E759/E19*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0222228135487339]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E20=0,0,IF(E760>0,(IF(E20>0.5,E760/E20*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3568550926517793]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E21=0,0,IF(E761>0,(IF(E21>0.5,E761/E21*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E22=0,0,IF(E762>0,(IF(E22>0.5,E762/E22*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2597205844958772]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2018"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.994319611614088,33.569390616468915]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,4.7289130772585111,4.6500978593042026]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.908741126299098,31.376928774194113]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6768742595972521,1.6349524031073208]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.774272039218348,3.6799152382378892]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,2.1903497404183996E-2,2.1355909969079396E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.840044110669083,38.246442346242318]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1465810375863663,1.0319229338277296]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1111140677436691,4.0888912541949356]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7842754632588962,5.4274203706071171]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951,123.72731770615363]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.42202159979276]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.98703829064951]

{"sheet":"2019","index":36,"n_rows":918,"n_cols":32,"rows_kept":918,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"IF(Inputs!E1=\"\",\"\",Inputs!E1)","v":""},{"$f":"IF(Inputs!F1=\"\",\"\",Inputs!F1)","v":""},{"$f":"IF(Inputs!G1=\"\",\"\",Inputs!G1)","v":""},{"$f":"IF(Inputs!H1=\"\",\"\",Inputs!H1)","v":""},{"$f":"IF(Inputs!I1=\"\",\"\",Inputs!I1)","v":""},{"$f":"IF(Inputs!J1=\"\",\"\",Inputs!J1)","v":""},{"$f":"IF(Inputs!K1=\"\",\"\",Inputs!K1)","v":""},{"$f":"IF(Inputs!L1=\"\",\"\",Inputs!L1)","v":""},{"$f":"IF(Inputs!M1=\"\",\"\",Inputs!M1)","v":""},{"$f":"IF(Inputs!N1=\"\",\"\",Inputs!N1)","v":""},{"$f":"IF(Inputs!O1=\"\",\"\",Inputs!O1)","v":"Jan - Jun"},{"$f":"IF(Inputs!P1=\"\",\"\",Inputs!P1)","v":""},{"$f":"IF(Inputs!Q1=\"\",\"\",Inputs!Q1)","v":""},{"$f":"IF(Inputs!R1=\"\",\"\",Inputs!R1)","v":""},{"$f":"IF(Inputs!S1=\"\",\"\",Inputs!S1)","v":""},{"$f":"IF(Inputs!T1=\"\",\"\",Inputs!T1)","v":"Jul - Dec"},{"$f":"IF(Inputs!U1=\"\",\"\",Inputs!U1)","v":"Jan - Jun"},{"$f":"IF(Inputs!V1=\"\",\"\",Inputs!V1)","v":"Jul - Dec"},{"$f":"IF(Inputs!W1=\"\",\"\",Inputs!W1)","v":""},{"$f":"IF(Inputs!X1=\"\",\"\",Inputs!X1)","v":""},{"$f":"IF(Inputs!Y1=\"\",\"\",Inputs!Y1)","v":""},{"$f":"IF(Inputs!Z1=\"\",\"\",Inputs!Z1)","v":""}]
[null,{"$f":"Inputs!$B$2","v":"Mid West and South West Gas Distribution Systems"},null,null,{"$f":"Inputs!E2","v":2000},{"$f":"Inputs!F2","v":2001},{"$f":"Inputs!G2","v":2002},{"$f":"Inputs!H2","v":2003},{"$f":"Inputs!I2","v":2004},{"$f":"Inputs!J2","v":2005},{"$f":"Inputs!K2","v":2006},{"$f":"Inputs!L2","v":2007},{"$f":"Inputs!M2","v":2008},{"$f":"Inputs!N2","v":2009},{"$f":"Inputs!O2","v":2010},{"$f":"Inputs!P2","v":"2010/11"},{"$f":"Inputs!Q2","v":"2011/12"},{"$f":"Inputs!R2","v":"2012/13"},{"$f":"Inputs!S2","v":"2013/14"},{"$f":"Inputs!T2","v":2014},{"$f":"Inputs!U2","v":2015},{"$f":"Inputs!V2","v":2015},{"$f":"Inputs!W2","v":2016},{"$f":"Inputs!X2","v":2017},{"$f":"Inputs!Y2","v":2018},{"$f":"Inputs!Z2","v":2019}]
[null,{"$f":"Inputs!$B$3","v":"Access Arrangement Revisions 2014"},null,null,{"$f":"Inputs!E3","v":"Actual"},{"$f":"Inputs!F3","v":"Actual"},{"$f":"Inputs!G3","v":"Actual"},{"$f":"Inputs!H3","v":"Actual"},{"$f":"Inputs!I3","v":"Actual"},{"$f":"Inputs!J3","v":"Actual"},{"$f":"Inputs!K3","v":"Actual"},{"$f":"Inputs!L3","v":"Actual"},{"$f":"Inputs!M3","v":"Actual"},{"$f":"Inputs!N3","v":"Actual"},{"$f":"Inputs!O3","v":"Actual"},{"$f":"Inputs!P3","v":"Actual"},{"$f":"Inputs!Q3","v":"Actual"},{"$f":"Inputs!R3","v":"Actual"},{"$f":"Inputs!S3","v":"Forecast"},{"$f":"Inputs!T3","v":"Forecast"},{"$f":"Inputs!U3","v":"Forecast"},{"$f":"Inputs!V3","v":"Forecast"},{"$f":"Inputs!W3","v":"Forecast"},{"$f":"Inputs!X3","v":"Forecast"},{"$f":"Inputs!Y3","v":"Forecast"},{"$f":"Inputs!Z3","v":"Forecast"}]
[null,"CAPEX 2019"]
[]
[null,{"$f":"Inputs!$B$6","v":"Year fraction for depreciation"},null,null,{"$f":"Inputs!E6","v":1},{"$f":"Inputs!F6","v":1},{"$f":"Inputs!G6","v":1},{"$f":"Inputs!H6","v":1},{"$f":"Inputs!I6","v":1},{"$f":"Inputs!J6","v":1},{"$f":"Inputs!K6","v":1},{"$f":"Inputs!L6","v":1},{"$f":"Inputs!M6","v":1},{"$f":"Inputs!N6","v":1},{"$f":"Inputs!O6","v":0.5},{"$f":"Inputs!P6","v":1},{"$f":"Inputs!Q6","v":1},{"$f":"Inputs!R6","v":1},{"$f":"Inputs!S6","v":1},{"$f":"Inputs!T6","v":0.5},{"$f":"Inputs!U6","v":0.5},{"$f":"Inputs!V6","v":0.5},{"$f":"Inputs!W6","v":1},{"$f":"Inputs!X6","v":1},{"$f":"Inputs!Y6","v":1},{"$f":"Inputs!Z6","v":1}]
[null,{"$f":"Inputs!$B$7","v":"Access Arrangement "},null,null,{"$f":"IF(Inputs!E7=\"\",\"\",Inputs!E7)","v":"AA1"},{"$f":"IF(Inputs!F7=\"\",\"\",Inputs!F7)","v":"AA1"},{"$f":"IF(Inputs!G7=\"\",\"\",Inputs!G7)","v":"AA1"},{"$f":"IF(Inputs!H7=\"\",\"\",Inputs!H7)","v":"AA1"},{"$f":"IF(Inputs!I7=\"\",\"\",Inputs!I7)","v":"AA1"},{"$f":"IF(Inputs!J7=\"\",\"\",Inputs!J7)","v":"AA2"},{"$f":"IF(Inputs!K7=\"\",\"\",Inputs!K7)","v":"AA2"},{"$f":"IF(Inputs!L7=\"\",\"\",Inputs!L7)","v":"AA2"},{"$f":"IF(Inputs!M7=\"\",\"\",Inputs!M7)","v":"AA2"},{"$f":"IF(Inputs!N7=\"\",\"\",Inputs!N7)","v":"AA2"},{"$f":"IF(Inputs!O7=\"\",\"\",Inputs!O7)","v":"AA3"},{"$f":"IF(Inputs!P7=\"\",\"\",Inputs!P7)","v":"AA3"},{"$f":"IF(Inputs!Q7=\"\",\"\",Inputs!Q7)","v":"AA3"},{"$f":"IF(Inputs!R7=\"\",\"\",Inputs!R7)","v":"AA3"},{"$f":"IF(Inputs!S7=\"\",\"\",Inputs!S7)","v":"AA3"},{"$f":"IF(Inputs!T7=\"\",\"\",Inputs!T7)","v":"AA4"},{"$f":"IF(Inputs!U7=\"\",\"\",Inputs!U7)","v":"AA4"},{"$f":"IF(Inputs!V7=\"\",\"\",Inputs!V7)","v":"AA4"},{"$f":"IF(Inputs!W7=\"\",\"\",Inputs!W7)","v":"AA4"},{"$f":"IF(Inputs!X7=\"\",\"\",Inputs!X7)","v":"AA4"},{"$f":"IF(Inputs!Y7=\"\",\"\",Inputs!Y7)","v":"AA4"},{"$f":"IF(Inputs!Z7=\"\",\"\",Inputs!Z7)","v":"AA4"}]
[null,"Asset Life"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"}]
[null,{"$f":"Inputs!$B$357","v":"Land"}]
[]
[]
[null,"Nominal",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E171","v":0},{"$f":"F171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V171","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,{"$f":"E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y177","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,null,{"$f":"SUM(F27:F41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U27:U41)","v":0},{"$f":"SUM(V27:V41)","v":0},{"$f":"SUM(W27:W41)","v":0},{"$f":"SUM(X27:X41)","v":0},{"$f":"SUM(Y27:Y41)","v":0},0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z487","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z488","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z490","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z492","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z493","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z494","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z495","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z496","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z497","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z498","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z500","v":0}]
[]
[null,"Total Capex","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z44:Z58)","v":134.33256896318431}]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m"]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1495","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1496","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1497","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1498","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1499","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1500","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1501","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1502","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1503","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1504","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1505","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1506","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1507","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1508","v":0}]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E81:E95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U81:U95)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1534","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1535","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1536","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1537","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1538","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1539","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1540","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1541","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1542","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1543","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1544","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1545","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1546","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z1547","v":0}]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E99:E113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U99:U113)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,{"$f":"Inputs!I377*Inputs!$N$97","v":0}]
[]
[null,"Total over depreciation","$m",null,{"$f":"SUM(E117:E131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U117:U131)","v":0},0,0,0,0,0,{"$f":"SUM(AA117:AA131)","v":0},0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z446","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z447","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z448","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z449","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z450","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z451","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z452","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z453","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z454","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z455","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z456","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z457","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z458","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z459","v":0}]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E135:E149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U135:U149)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z704","v":0}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z705","v":0}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z706","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z707","v":0}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z708","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z709","v":0}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z710","v":0}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z711","v":0}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z712","v":0}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z713","v":0}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z714","v":0}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z715","v":0}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z716","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z717","v":0}]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E153:E167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U153:U167)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27+E45-E63-E81-E99-E117-E135-E153","v":0},{"$f":"F27+F45-F63-F81-F99-F117-F135-F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28+E46-E64-E82-E100-E118-E136-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,{"$f":"N29+N47-N65-N83-N101-N119-N137-N155+N30+N48-N66-N84-N102-N120-N138-N156+N31+N49-N67-N85-N103-N121-N139-N157","v":0},0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z38+Z56-Z74-Z92-Z110-Z128-Z146-Z164","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U39+U57-U75-U93-U111-U129-U147-U165","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E171:E185)","v":0},{"$f":"SUM(F171:F185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U171:U185)","v":0},{"$f":"SUM(V171:V185)","v":0},{"$f":"SUM(W171:W185)","v":0},{"$f":"SUM(X171:X185)","v":0},{"$f":"SUM(Y171:Y185)","v":0},134.33256896318431]
[]
[null,"check",{"$f":"SUM(E188:Z188)","v":0},null,{"$f":"F42-E186","v":0},{"$f":"G42-F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U42-T186","v":0},{"$f":"V42-U186","v":0},{"$f":"W42-V186","v":0},{"$f":"X42-W186","v":0},0,0]
[]
[null,"Real",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014"]
[null,"De-escalation factor to 30 Jun 2014",null,{"$f":"E191","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"S191","v":1},{"$f":"Inputs!$S$94","v":1},{"$f":"Inputs!T$97","v":0.98772959664958959},{"$f":"T191","v":0.98772959664958959},{"$f":"Inputs!V$97","v":0.96363863087764845},{"$f":"Inputs!W$97","v":0.94013524963673023},{"$f":"Inputs!X$97","v":0.91720512159681011},{"$f":"Inputs!Y$97","v":0.89483426497249774},{"$f":"Inputs!Z$97","v":0.87300903899755888}]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E337","v":0},{"$f":"F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V337","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E193:E207)","v":0},0,0,0,0,0,{"$f":"SUM(K193:K207)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U193:U207)","v":0},{"$f":"SUM(V193:V207)","v":0},{"$f":"SUM(W193:W207)","v":0},{"$f":"SUM(X193:X207)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45*T$191","v":0},{"$f":"U45*U$191","v":0},{"$f":"V45*V$191","v":0},0,0,0,29.475171098289067]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U46*U$191","v":0},0,0,0,0,6.7604183999996819]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.929085223485639]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9537049266000666]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1027743317015002]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9599999999999999E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.746661865271541]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0259999999999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4278999999999993]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8322310912753537]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E211:E225)","v":0},{"$f":"SUM(F211:F225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117.27354693662284]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E229:E243)","v":0},{"$f":"SUM(F229:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T229:T243)","v":0},{"$f":"SUM(U229:U243)","v":0},{"$f":"SUM(V229:V243)","v":0},{"$f":"SUM(W229:W243)","v":0},{"$f":"SUM(X229:X243)","v":0},{"$f":"SUM(Y229:Y243)","v":0},0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E81*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T81*T$191","v":0},{"$f":"U81*U$191","v":0},{"$f":"V81*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U82*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94*X$191","v":0},0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E247:E261)","v":0},{"$f":"SUM(F247:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E99*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T99*T$191","v":0},{"$f":"U99*U$191","v":0},{"$f":"V99*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U100*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X112*X$191","v":0},0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E265:E279)","v":0},{"$f":"SUM(F265:F279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E117*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T117*T$191","v":0},{"$f":"U117*U$191","v":0},{"$f":"V117*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U118*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X130*X$191","v":0},0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E283:E297)","v":0},{"$f":"SUM(F283:F297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E135*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T135*T$191","v":0},{"$f":"U135*U$191","v":0},{"$f":"V135*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U136*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X148*X$191","v":0},0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E301:E315)","v":0},{"$f":"SUM(F301:F315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E153*E$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T153*T$191","v":0},{"$f":"U153*U$191","v":0},{"$f":"V153*V$191","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U154*U$191","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X166*X$191","v":0},0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E319:E333)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E193+E211-E229-E247-E265-E283+E301-E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S193+S211-S229-S247-S265-S283+S301-S319","v":0},{"$f":"T193+T211-T229-T247-T265-T283+T301-T319","v":0},0,0,0,0,0,29.475171098289067]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7604183999996819]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.929085223485639]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9537049266000666]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1027743317015002]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9599999999999999E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.746661865271541]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0259999999999998]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4278999999999993]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8322310912753537]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U205+U223-U241-U259-U277-U295+U313-U331","v":0},0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E337:E351)","v":0},{"$f":"SUM(F337:F351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117.27354693662284]
[]
[null,"check",{"$f":"SUM(E354:Z354)","v":0},null,{"$f":"F208-E352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CCA",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","CCA","CCA","CCA","CCA","CCA","CCA","CCA"]
[]
[null,"Inflation and Depreciation for CCA"]
[null,"Forecast Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+Inputs!T$90)^(T$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!U$90)^(U$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!V$90)^(V$6)-1","v":1.2422836565829209E-2},{"$f":"(1+Inputs!W$90)^(W$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!X$90)^(X$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Y$90)^(Y$6)-1","v":2.4999999999999911E-2},{"$f":"(1+Inputs!Z$90)^(Z$6)-1","v":2.4999999999999911E-2}]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*(1+T359)","v":1.0124228365658292},{"$f":"T360*(1+U359)","v":1.0249999999999997},1.0377334074799747,1.063676742666974,1.0902686612336483,1.1175253777644893,1.1454635122086014]
[]
[null,"Inflation on Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T417*T$359)","v":0},0,{"$f":"(U417*U$359)","v":0},{"$f":"(W417*W$359)","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[]
[null,"Total Inflation on Asset Base","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T363:T376)","v":0},{"$f":"SUM(U363:U376)","v":0},0,0,0,0,0]
[]
[null,"Nominal  Depreciation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T229*T$360","v":0},{"$f":"U229*V$360","v":0},{"$f":"V229*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V242*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T381:T394)","v":0},{"$f":"SUM(U381:U394)","v":0},0,0,0,0,0]
[]
[null,"Nominal  Depreciation per tariff variaton"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T247*T$360","v":0},{"$f":"U247*V$360","v":0},{"$f":"V247*V$360","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"V260*V$360","v":0},0,0,0,0]
[]
[null,"Total Nominal Depreciation per tariff variation","$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T399:T412)","v":0},{"$f":"SUM(U399:U412)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E561","v":0},{"$f":"F561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V561","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"E28","v":0},{"$f":"E562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E417:E431)","v":0},0,0,0,0,0,{"$f":"SUM(K417:K431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U417:U431)","v":0},{"$f":"SUM(V417:V431)","v":0},{"$f":"SUM(W417:W431)","v":0},{"$f":"SUM(X417:X431)","v":0},0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T45","v":0},{"$f":"U45","v":0},0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5351443976158707]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X57","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E435:E449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T435:T449)","v":0},0,0,0,0,0,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E229,E381+E399-E363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E230,E382+E400-E364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E231,E383+E401-E365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E232,E384+E402-E366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E233,E385+E403-E367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E234,E386+E404-E368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E235,E387+E405-E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E236,E388+E406-E370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E237,E389+E407-E371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E238,E390+E408-E372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E239,E391+E409-E373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E240,E392+E410-E374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E241,E393+E411-E375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E242,E394+E412-E376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E453:E467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U453:U467)","v":0},{"$f":"SUM(V453:V467)","v":0},{"$f":"SUM(W453:W467)","v":0},{"$f":"SUM(X453:X467)","v":0},{"$f":"SUM(Y453:Y467)","v":0},0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E471:E485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T471:T485)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E489:E503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T489:T503)","v":0},0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E507:E521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T507:T521)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E525:E539)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$356=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$356=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$356=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$356=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$356=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$356=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$356=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$356=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$356=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$356=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$356=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E543:E557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E417+E435-E453-E471-E489-E507+E525-E543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E424+E442-E460-E478-E496-E514+E532-E550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5351443976158707]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E561:E575)","v":0},{"$f":"SUM(F561:F575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134.33256896318431]
[]
[null,"check",{"$f":"SUM(E578:Z578)","v":0},null,{"$f":"F432-E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Transition method",null,null,"$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, Jun 2014","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal","$, nominal"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E27","v":0},{"$f":"E727","v":0},{"$f":"F727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V727","v":0},0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,{"$f":"E728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E583:E597)","v":0},0,0,0,0,0,{"$f":"SUM(K583:K597)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E211,IF(E$580=CCA,E435,E45))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E212,IF(E$580=CCA,E436,E46))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E213,IF(E$580=CCA,E437,E47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E214,IF(E$580=CCA,E438,E48))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E215,IF(E$580=CCA,E439,E49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E216,IF(E$580=CCA,E440,E50))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E217,IF(E$580=CCA,E441,E51))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E218,IF(E$580=CCA,E442,E52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E219,IF(E$580=CCA,E443,E53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E220,IF(E$580=CCA,E444,E54))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E221,IF(E$580=CCA,E445,E55))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E222,IF(E$580=CCA,E446,E56))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5351443976158707]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E223,IF(E$580=CCA,E447,E57))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E224,IF(E$580=CCA,E448,E58))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E601:E615)","v":0},{"$f":"SUM(F601:F615)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E229,IF(E$580=CCA,E453,IF(E583>0,(IF(E9>0.5,E583/E9*E$6,E583)),E583)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E230,IF(E$580=CCA,E454,IF(E584>0,(IF(E10>0.5,E584/E10*E$6,E584)),E584)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E231,IF(E$580=CCA,E455,IF(E585>0,(IF(E11>0.5,E585/E11*E$6,E585)),E585)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E232,IF(E$580=CCA,E456,IF(E586>0,(IF(E12>0.5,E586/E12*E$6,E586)),E586)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E233,IF(E$580=CCA,E457,IF(E587>0,(IF(E13>0.5,E587/E13*E$6,E587)),E587)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E234,IF(E$580=CCA,E458,IF(E588>0,(IF(E14>0.5,E588/E14*E$6,E588)),E588)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E235,IF(E$580=CCA,E459,IF(E589>0,(IF(E15>0.5,E589/E15*E$6,E589)),E589)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E236,IF(E$580=CCA,E460,IF(E590>0,(IF(E16>0.5,E590/E16*E$6,E590)),E590)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E237,IF(E$580=CCA,E461,IF(E591>0,(IF(E17>0.5,E591/E17*E$6,E591)),E591)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E238,IF(E$580=CCA,E462,IF(E592>0,(IF(E18>0.5,E592/E18*E$6,E592)),E592)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E239,IF(E$580=CCA,E463,IF(E593>0,(IF(E19>0.5,E593/E19*E$6,E593)),E593)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E240,IF(E$580=CCA,E464,IF(E594>0,(IF(E20>0.5,E594/E20*E$6,E594)),E594)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E241,IF(E$580=CCA,E465,IF(E595>0,(IF(E21>0.5,E595/E21*E$6,E595)),E595)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E619:E633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U619:U633)","v":0},0,0,0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E81,E247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E82,E248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E83,E249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E84,E250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E85,E251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E86,E252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E87,E253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E88,E254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E89,E255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E90,E256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E91,E257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E92,E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E93,E259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E94,E260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E637:E651)","v":0},{"$f":"SUM(F637:F651)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E99,E265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E100,E266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E101,E267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E102,E268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E103,E269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E104,E270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E105,E271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E106,E272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E107,E273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E108,E274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E109,E275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E110,E276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E111,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E112,E278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E655:E669)","v":0},{"$f":"SUM(F655:F669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E117,E283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E118,E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E119,E285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E120,E286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E121,E287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E122,E288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E123,E289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E124,E290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E125,E291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E126,E292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E127,E293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E128,E294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E129,E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E130,E296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E673:E687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T673:T687)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E135,E301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E136,E302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E137,E303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E138,E304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E139,E305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E140,E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E141,E307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E142,E308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E143,E309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E144,E310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E145,E311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E146,E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E147,E313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E148,E314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E691:E705)","v":0},{"$f":"SUM(F691:F705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E$580=Jun_2014,E153,E319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E$580=Jun_2014,E154,E320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E155,E321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E156,E322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E$580=Jun_2014,E157,E323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E$580=Jun_2014,E158,E324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E$580=Jun_2014,E159,E325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E$580=Jun_2014,E160,E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E$580=Jun_2014,E161,E327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E162,E328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E$580=Jun_2014,E163,E329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E$580=Jun_2014,E164,E330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E$580=Jun_2014,E165,E331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E$580=Jun_2014,E166,E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E709:E723)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E583+E601-E619-E637-E655-E673+E691-E709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T583+T601-T619-T637-T655-T673+T691-T709","v":0},{"$f":"U583+U601-U619-U637-U655-U673+U691-U709","v":0},0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5351443976158707]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X595+X613-X631-X649-X667-X685+X703-X721","v":0},0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E727:E741)","v":0},{"$f":"SUM(F727:F741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134.33256896318431]
[]
[null,"check",{"$f":"SUM(E744:Z744)","v":0},null,{"$f":"F598-E742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Historic Cost (for calculation of interest tax deduction)"]
[]
[null,{"$f":"\"Opening Capital Base: \"&$B$4","v":"Opening Capital Base: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,{"$f":"E893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U893","v":0},0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Opening Capital Base","$m",null,{"$f":"SUM(E749:E763)","v":0},0,0,0,0,0,{"$f":"SUM(K749:K763)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"CAPEX: \"&$B$4","v":"CAPEX: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z487","v":33.762733009195664}]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z488","v":7.743812604463292}]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z489","v":0}]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z490","v":33.137211565075823}]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z491","v":0}]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z492","v":2.2378977070425607}]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z493","v":4.6995782957900998}]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z494","v":2.2451084839288593E-2}]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z495","v":40.946496849927229}]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z496","v":1.1752455635260253}]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z497","v":5.0719978857084671}]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z498","v":5.5351443976158707}]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z499","v":0}]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z500","v":0}]
[]
[null,"Total CAPEX","$m",null,{"$f":"SUM(E767:E781)","v":0},{"$f":"SUM(F767:F781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134.33256896318431]
[]
[null,{"$f":"\"Depreciation:  \"&$B$4","v":"Depreciation:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"IF(E8=0,0,IF(E749>0,(IF(E8>0.5,E749/E8*E$6,E749)),E749))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,{"$f":"IF(E9=0,0,IF(E750>0,(IF(E9>0.5,E750/E9*E$6,E750)),E750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,{"$f":"IF(E10=0,0,IF(E751>0,(IF(E10>0.5,E751/E10*E$6,E751)),E751))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,{"$f":"IF(E11=0,0,IF(E752>0,(IF(E11>0.5,E752/E11*E$6,E752)),E752))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,{"$f":"IF(E12=0,0,IF(E753>0,(IF(E12>0.5,E753/E12*E$6,E753)),E753))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,{"$f":"IF(E13=0,0,IF(E754>0,(IF(E13>0.5,E754/E13*E$6,E754)),E754))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,{"$f":"IF(E14=0,0,IF(E755>0,(IF(E14>0.5,E755/E14*E$6,E755)),E755))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"IF(E15=0,0,IF(E756>0,(IF(E15>0.5,E756/E15*E$6,E756)),E756))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,{"$f":"IF(E16=0,0,IF(E757>0,(IF(E16>0.5,E757/E16*E$6,E757)),E757))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,{"$f":"IF(E17=0,0,IF(E758>0,(IF(E17>0.5,E758/E17*E$6,E758)),E758))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,{"$f":"IF(E18=0,0,IF(E759>0,(IF(E18>0.5,E759/E18*E$6,E759)),E759))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,{"$f":"IF(E19=0,0,IF(E760>0,(IF(E19>0.5,E760/E19*E$6,E760)),E760))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,{"$f":"IF(E20=0,0,IF(E761>0,(IF(E20>0.5,E761/E20*E$6,E761)),E761))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,{"$f":"IF(E21=0,0,IF(E762>0,(IF(E21>0.5,E762/E21*E$6,E762)),E762))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Depreciation","$m",null,{"$f":"SUM(E785:E799)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of redundant assets:  \"&$B$4","v":"Value of redundant assets:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total redundant assets","$m",null,{"$f":"SUM(E803:E817)","v":0},{"$f":"SUM(F803:F817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Value of asset disposals:  \"&$B$4","v":"Value of asset disposals:  CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total asset disposals","$m",null,{"$f":"SUM(E821:E835)","v":0},{"$f":"SUM(F821:F835)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Over Depreciation: \"&$B$4","v":"Over Depreciation: CAPEX 2019"}]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[0,"Total over depreciation","$m",null,{"$f":"SUM(E839:E853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T839:T853)","v":0},0,0,0,0,0,0]
[]
[null,"Amounts added to Capital Base under NGR 82, 84, 86"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total added uner NGR 82,84 86","$m",null,{"$f":"SUM(E857:E871)","v":0},{"$f":"SUM(F857:F871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T857:T871)","v":0},{"$f":"SUM(U857:U871)","v":0},0,0,0,0,0]
[]
[null,"Depreciation per Tariff Variation"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m"]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m"]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m"]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m"]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m"]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m"]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m"]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m"]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m"]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m"]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m"]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m"]
[]
[null,"Total depreciation per tariff variation","$m",null,{"$f":"SUM(E875:E889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing Asset Base"]
[null,{"$f":"Inputs!$B$344","v":"High pressure mains - steel"},"$m",null,{"$f":"E749+E767-E785-E803-E821-E839+E857-E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.762733009195664]
[null,{"$f":"Inputs!$B$345","v":"High pressure mains - PE"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T750+T768-T786-T804-T822-T840+T858-T876","v":0},0,0,0,0,0,7.743812604463292]
[null,{"$f":"Inputs!$B$346","v":"Medium pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$347","v":"Medium/low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.137211565075823]
[null,{"$f":"Inputs!$B$348","v":"Low pressure mains"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$349","v":"Regulators"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2378977070425607]
[null,{"$f":"Inputs!$B$350","v":"Secondary gate stations"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6995782957900998]
[null,{"$f":"Inputs!$B$351","v":"Buildings"},"$m",null,{"$f":"E756+E774-E792-E810-E828-E846+E864-E882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U756+U774-U792-U810-U828-U846+U864-U882","v":0},0,0,0,0,2.2451084839288593E-2]
[null,{"$f":"Inputs!$B$352","v":"Meter and services pipes"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.946496849927229]
[null,{"$f":"Inputs!$B$353","v":"Equipment and vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1752455635260253]
[null,{"$f":"Inputs!$B$354","v":"Vehicles"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0719978857084671]
[null,{"$f":"Inputs!$B$355","v":"Information technology"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5351443976158707]
[null,{"$f":"Inputs!$B$356","v":"Full retail contestability"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$B$357","v":"Land"},"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total closing asset base","$m",null,{"$f":"SUM(E893:E907)","v":0},{"$f":"SUM(F893:F907)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134.33256896318431]
[]
[null,"check",{"$f":"SUM(E910:Z910)","v":0},null,{"$f":"F764-E908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"sum of closing balance checks",{"$f":"SUM(E912:Z912)","v":0},null,{"$f":"SUM(E188,E354,E578,E744,E910)","v":0},{"$f":"SUM(F188,F354,F578,F744,F910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opening RAB"]
[null,{"$f":"B25","v":"Nominal"},null,null,{"$f":"E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B190","v":"Real"},null,null,{"$f":"E208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B356","v":"CCA"},null,null,{"$f":"E432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B580","v":"Transition method"},null,null,{"$f":"E598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]